As of 2025-06-07, the Intrinsic Value of Asia Allied Infrastructure Holdings Ltd (711.HK) is 0.50 HKD. This 711.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.43 HKD, the upside of Asia Allied Infrastructure Holdings Ltd is 16.70%.
The range of the Intrinsic Value is 0.03 - 1.68 HKD
Based on its market price of 0.43 HKD and our intrinsic valuation, Asia Allied Infrastructure Holdings Ltd (711.HK) is undervalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.03 - 1.68 | 0.50 | 16.7% |
| DCF (Growth 10y) | 0.43 - 2.60 | 1.06 | 145.8% |
| DCF (EBITDA 5y) | (0.43) - 0.26 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.14) - 0.66 | 0.28 | -34.4% |
| Fair Value | -0.70 - -0.70 | -0.70 | -262.37% |
| P/E | (0.63) - 0.26 | (0.29) | -167.8% |
| EV/EBITDA | (1.25) - 0.03 | (0.70) | -262.1% |
| EPV | (0.83) - (0.63) | (0.73) | -269.5% |
| DDM - Stable | (1.30) - (3.29) | (2.29) | -633.7% |
| DDM - Multi | 0.53 - 1.08 | 0.71 | 65.6% |
| Market Cap (mil) | 801.62 |
| Beta | -0.08 |
| Outstanding shares (mil) | 1,864.24 |
| Enterprise Value (mil) | 2,905.00 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.67% |
| Cost of Debt | 5.50% |
| WACC | 5.23% |