As of 2025-07-10, the Intrinsic Value of PB Group Ltd (8331.HK) is 0.25 HKD. This 8331.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.13 HKD, the upside of PB Group Ltd is 89.6%.

The range of the Intrinsic Value is 0.19 - 0.4 HKD.

Is 8331.HK undervalued or overvalued?

Based on its market price of 0.13 HKD and our intrinsic valuation, PB Group Ltd (8331.HK) is undervalued by 89.6%.

0.13 HKD

Stock Price

0.25 HKD

Intrinsic Value

Intrinsic Value Details

8331.HK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(0.59) - (0.20)	(0.32)	-340.4%
DCF (Growth Exit 10Y)	0.19 - 0.4	0.25	89.6%
DCF (EBITDA Exit 5Y)	0.37 - 0.65	0.48	261.6%
Peter Lynch Fair Value	-0.36 - -0.36	-0.36	-367.34%
P/E Multiples	(1.22) - (1.35)	(1.27)	-1055.7%
EV/EBITDA Multiples	(0.53) - (0.41)	(0.55)	-513.0%
Dividend Discount Model - Multi Stages	0.05 - 0.11	0.07	-51.0%

8331.HK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Western Mining Co Ltd	18.21 - 31.04	23.30	42.8%
Jinduicheng Molybdenum Co Ltd	13.47 - 19.31	15.77	42.1%
Wanguo International Mining Group Ltd	16.83 - 35.94	22.72	-24.9%
Inner Mongolia Xingye Mining Co Ltd	15.49 - 28.5	19.91	19.8%
JCHX Mining Management Co Ltd	28.62 - 58.66	38.52	-16.0%
Sinomine Resource Group Co Ltd	17.4 - 27.62	21.10	-35.6%
Tibet Huayu Mining Co Ltd	8.24 - 18.33	11.34	-40.2%
Shengda Resources Co Ltd	13.93 - 27.19	18.30	24.2%
Chongyi Zhangyuan Tungsten Co Ltd	2.54 - 7.18	4.01	-49.2%
Xinjiang Xinxin Mining Industry Co Ltd	0.54 - 1.29	0.78	-26.1%

8331.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	21
Beta	-0.09
Outstanding shares (mil)	159
Enterprise Value (mil)	-1

Market risk premium	6.5%
Cost of Equity	10.45%
Cost of Debt	7%
WACC	8.1%