831.HK
Convenience Retail Asia Ltd
Price:  
0.36 
HKD
Volume:  
492,000.00
Hong Kong | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

831.HK Intrinsic Value

60.70 %
Upside

What is the intrinsic value of 831.HK?

As of 2025-07-11, the Intrinsic Value of Convenience Retail Asia Ltd (831.HK) is 0.57 HKD. This 831.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.36 HKD, the upside of Convenience Retail Asia Ltd is 60.70%.

The range of the Intrinsic Value is 0.45 - 0.77 HKD

Is 831.HK undervalued or overvalued?

Based on its market price of 0.36 HKD and our intrinsic valuation, Convenience Retail Asia Ltd (831.HK) is undervalued by 60.70%.

0.36 HKD
Stock Price
0.57 HKD
Intrinsic Value
Intrinsic Value Details

831.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.45 - 0.77 0.57 60.7%
DCF (Growth 10y) 0.53 - 0.88 0.66 85.7%
DCF (EBITDA 5y) 0.42 - 0.62 0.53 48.7%
DCF (EBITDA 10y) 0.49 - 0.71 0.60 69.9%
Fair Value 0.77 - 0.77 0.77 116.62%
P/E 0.48 - 0.67 0.57 61.7%
EV/EBITDA 0.14 - 0.68 0.40 12.5%
EPV 3.51 - 4.82 4.16 1072.7%
DDM - Stable 0.22 - 0.56 0.39 10.2%
DDM - Multi 0.46 - 0.78 0.57 60.6%

831.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 275.98
Beta 0.18
Outstanding shares (mil) 777.42
Enterprise Value (mil) 303.72
Market risk premium 5.98%
Cost of Equity 7.81%
Cost of Debt 5.00%
WACC 6.09%