As of 2025-07-09, the Intrinsic Value of National Arts Entertainment and Culture Group Ltd (8228.HK) is 0.06 HKD. This 8228.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.02 HKD, the upside of National Arts Entertainment and Culture Group Ltd is 208.00%.
The range of the Intrinsic Value is 0.05 - 0.07 HKD
Based on its market price of 0.02 HKD and our intrinsic valuation, National Arts Entertainment and Culture Group Ltd (8228.HK) is undervalued by 208.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.05 - 0.07 | 0.06 | 208.0% |
| DCF (Growth 10y) | 0.02 - 0.01 | 0.01 | -38.5% |
| DCF (EBITDA 5y) | (0.96) - (0.95) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.00) - (1.00) | (1,234.50) | -123450.0% |
| Fair Value | -0.68 - -0.68 | -0.68 | -3,683.10% |
| P/E | (7.68) - (8.18) | (8.69) | -45856.3% |
| EV/EBITDA | (1.62) - (0.03) | (0.87) | -4681.1% |
| EPV | (0.37) - (0.49) | (0.43) | -2358.9% |
| DDM - Stable | (0.08) - (0.30) | (0.19) | -1101.3% |
| DDM - Multi | (0.00) - (0.00) | (0.00) | -104.9% |
| Market Cap (mil) | 25.30 |
| Beta | 0.31 |
| Outstanding shares (mil) | 1,331.82 |
| Enterprise Value (mil) | 1,373.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 83.33% |
| Cost of Debt | 6.82% |
| WACC | 6.73% |