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%.

	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%