What is the intrinsic value of 98.HK?

As of 2025-05-16, the Intrinsic Value of Xingfa Aluminium Holdings Ltd (98.HK) is 26.57 HKD. This 98.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.83 HKD, the upside of Xingfa Aluminium Holdings Ltd is 239.30%.

The range of the Intrinsic Value is 20.42 - 38.35 HKD

Is 98.HK undervalued or overvalued?

Based on its market price of 7.83 HKD and our intrinsic valuation, Xingfa Aluminium Holdings Ltd (98.HK) is undervalued by 239.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	20.42 - 38.35	26.57	239.3%
DCF (Growth 10y)	22.79 - 42.32	29.51	276.9%
DCF (EBITDA 5y)	57.61 - 83.68	66.50	749.3%
DCF (EBITDA 10y)	48.54 - 80.64	60.05	666.9%
Fair Value	30.48 - 30.48	30.48	289.30%
P/E	21.34 - 38.49	30.50	289.6%
EV/EBITDA	37.20 - 49.11	40.68	419.6%
EPV	6.54 - 11.24	8.89	13.5%
DDM - Stable	9.25 - 20.29	14.77	88.6%
DDM - Multi	10.90 - 19.42	14.03	79.1%