As of 2026-05-26, the Intrinsic Value of Future Bright Mining Holdings Ltd (2212.HK) is 0.04 HKD. This 2212.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.15 HKD, the upside of Future Bright Mining Holdings Ltd is -71.90%.
The range of the Intrinsic Value is 0.02 - 0.07 HKD
Based on its market price of 0.15 HKD and our intrinsic valuation, Future Bright Mining Holdings Ltd (2212.HK) is overvalued by 71.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.73) - (0.16) | (0.28) | -290.9% |
| DCF (Growth 10y) | (0.06) - (0.34) | (0.07) | -150.0% |
| DCF (EBITDA 5y) | 0.02 - 0.07 | 0.04 | -71.9% |
| DCF (EBITDA 10y) | 0.05 - 0.14 | 0.08 | -42.6% |
| Fair Value | -0.08 - -0.08 | -0.08 | -151.09% |
| P/E | (0.16) - (0.17) | (0.18) | -224.7% |
| EV/EBITDA | (0.05) - 0.03 | (0.01) | -109.4% |
| EPV | (0.30) - (0.46) | (0.38) | -356.6% |
| DDM - Stable | (0.19) - (2.64) | (1.42) | -1064.3% |
| DDM - Multi | (0.10) - (1.12) | (0.19) | -228.1% |
| Market Cap (mil) | 185.79 |
| Beta | -0.09 |
| Outstanding shares (mil) | 1,263.90 |
| Enterprise Value (mil) | 192.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.93% |
| Cost of Debt | 5.72% |
| WACC | 6.58% |