What is the intrinsic value of 1818.HK?

As of 2026-05-24, the Intrinsic Value of Zhaojin Mining Industry Co Ltd (1818.HK) is 18.39 HKD. This 1818.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.98 HKD, the upside of Zhaojin Mining Industry Co Ltd is -16.40%.

The range of the Intrinsic Value is 11.14 - 37.46 HKD

Is 1818.HK undervalued or overvalued?

Based on its market price of 21.98 HKD and our intrinsic valuation, Zhaojin Mining Industry Co Ltd (1818.HK) is overvalued by 16.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.14 - 37.46	18.39	-16.4%
DCF (Growth 10y)	18.93 - 55.54	29.08	32.3%
DCF (EBITDA 5y)	30.14 - 50.70	35.43	61.2%
DCF (EBITDA 10y)	37.18 - 66.07	45.41	106.6%
Fair Value	29.40 - 29.40	29.40	33.75%
P/E	22.89 - 32.24	26.33	19.8%
EV/EBITDA	17.91 - 30.79	22.04	0.3%
EPV	(0.14) - 1.58	0.72	-96.7%
DDM - Stable	9.09 - 26.40	17.74	-19.3%
DDM - Multi	18.71 - 42.36	25.97	18.2%