What is the intrinsic value of 8186.HK?

As of 2025-05-20, the Intrinsic Value of M-Resources Group Ltd (8186.HK) is 0.27 HKD. This 8186.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.22 HKD, the upside of M-Resources Group Ltd is 24.30%.

The range of the Intrinsic Value is 0.19 - 0.65 HKD

Is 8186.HK undervalued or overvalued?

Based on its market price of 0.22 HKD and our intrinsic valuation, M-Resources Group Ltd (8186.HK) is undervalued by 24.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.19 - 0.65	0.27	24.3%
DCF (Growth 10y)	0.32 - 1.35	0.50	129.1%
DCF (EBITDA 5y)	0.20 - 0.43	0.26	19.1%
DCF (EBITDA 10y)	0.29 - 0.70	0.40	82.5%
Fair Value	0.04 - 0.04	0.04	-80.97%
P/E	0.01 - 0.08	0.04	-79.7%
EV/EBITDA	0.08 - 0.14	0.10	-54.2%
EPV	(0.04) - (0.16)	(0.10)	-147.8%
DDM - Stable	0.02 - 0.07	0.05	-78.8%
DDM - Multi	0.31 - 0.92	0.47	113.7%