8413.HK
Asia Grocery Distribution Ltd
Price:  
0.12 
HKD
Volume:  
20,000.00
Hong Kong | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

8413.HK Intrinsic Value

170.10 %
Upside

What is the intrinsic value of 8413.HK?

As of 2025-07-10, the Intrinsic Value of Asia Grocery Distribution Ltd (8413.HK) is 0.32 HKD. This 8413.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.12 HKD, the upside of Asia Grocery Distribution Ltd is 170.10%.

The range of the Intrinsic Value is 0.21 - 0.79 HKD

Is 8413.HK undervalued or overvalued?

Based on its market price of 0.12 HKD and our intrinsic valuation, Asia Grocery Distribution Ltd (8413.HK) is undervalued by 170.10%.

0.12 HKD
Stock Price
0.32 HKD
Intrinsic Value
Intrinsic Value Details

8413.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.21 - 0.79 0.32 170.1%
DCF (Growth 10y) 0.31 - 1.19 0.47 298.7%
DCF (EBITDA 5y) 0.23 - 0.32 0.26 120.1%
DCF (EBITDA 10y) 0.31 - 0.48 0.37 214.8%
Fair Value 0.01 - 0.01 0.01 -93.56%
P/E 0.02 - 0.09 0.04 -66.1%
EV/EBITDA 0.06 - 0.13 0.09 -26.5%
EPV 0.05 - 0.06 0.06 -52.2%
DDM - Stable 0.02 - 0.07 0.05 -61.0%
DDM - Multi 0.29 - 0.81 0.42 259.5%

8413.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 137.12
Beta 0.26
Outstanding shares (mil) 1,162.00
Enterprise Value (mil) 91.92
Market risk premium 5.98%
Cost of Equity 5.62%
Cost of Debt 18.33%
WACC 7.08%