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%.

	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%