As of 2026-04-02, the Intrinsic Value of Asia Cement (China) Holdings Corp (743.HK) is 3.07 HKD. This 743.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.10 HKD, the upside of Asia Cement (China) Holdings Corp is 46.00%.
The range of the Intrinsic Value is 2.30 - 4.69 HKD
Based on its market price of 2.10 HKD and our intrinsic valuation, Asia Cement (China) Holdings Corp (743.HK) is undervalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.30 - 4.69 | 3.07 | 46.0% |
| DCF (Growth 10y) | 2.08 - 3.84 | 2.65 | 26.2% |
| DCF (EBITDA 5y) | 5.69 - 8.18 | 6.74 | 221.1% |
| DCF (EBITDA 10y) | 4.59 - 6.87 | 5.54 | 164.0% |
| Fair Value | 0.84 - 0.84 | 0.84 | -60.04% |
| P/E | 2.08 - 2.92 | 2.42 | 15.1% |
| EV/EBITDA | 3.43 - 24.66 | 12.63 | 501.6% |
| EPV | 4.04 - 5.25 | 4.65 | 121.4% |
| DDM - Stable | 1.27 - 3.13 | 2.20 | 4.8% |
| DDM - Multi | 0.85 - 1.67 | 1.13 | -46.3% |
| Market Cap (mil) | 3,290.39 |
| Beta | 0.59 |
| Outstanding shares (mil) | 1,566.85 |
| Enterprise Value (mil) | 3,570.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.05% |
| Cost of Debt | 4.25% |
| WACC | 7.33% |