What is the intrinsic value of 1313.HK?

As of 2026-06-02, the Intrinsic Value of China Resources Cement Holdings Ltd (1313.HK) is 1.25 HKD. This 1313.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.27 HKD, the upside of China Resources Cement Holdings Ltd is -1.20%.

The range of the Intrinsic Value is 0.06 - 10.33 HKD

Is 1313.HK undervalued or overvalued?

Based on its market price of 1.27 HKD and our intrinsic valuation, China Resources Cement Holdings Ltd (1313.HK) is overvalued by 1.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.06 - 10.33	1.25	-1.2%
DCF (Growth 10y)	0.99 - 15.98	2.74	115.9%
DCF (EBITDA 5y)	2.98 - 3.85	3.32	161.6%
DCF (EBITDA 10y)	3.11 - 4.07	3.49	175.2%
Fair Value	0.34 - 0.34	0.34	-72.99%
P/E	1.19 - 1.48	1.27	0.2%
EV/EBITDA	2.88 - 5.09	3.77	196.8%
EPV	(7.07) - (8.25)	(7.66)	-703.4%
DDM - Stable	0.24 - 0.81	0.53	-58.6%
DDM - Multi	0.69 - 1.62	0.95	-25.3%