What is the intrinsic value of 2789.HK?

As of 2026-05-22, the Intrinsic Value of Yuanda China Holdings Ltd (2789.HK) is 0.31 HKD. This 2789.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.17 HKD, the upside of Yuanda China Holdings Ltd is 85.00%.

The range of the Intrinsic Value is 0.24 - 0.41 HKD

Is 2789.HK undervalued or overvalued?

Based on its market price of 0.17 HKD and our intrinsic valuation, Yuanda China Holdings Ltd (2789.HK) is undervalued by 85.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.24 - 0.41	0.31	85.0%
DCF (Growth 10y)	0.42 - 0.65	0.52	204.7%
DCF (EBITDA 5y)	0.50 - 0.69	0.59	246.8%
DCF (EBITDA 10y)	0.55 - 0.78	0.65	285.1%
Fair Value	0.33 - 0.33	0.33	93.08%
P/E	0.59 - 0.93	0.74	335.9%
EV/EBITDA	0.36 - 0.49	0.42	151.4%
EPV	0.18 - 0.25	0.22	28.6%
DDM - Stable	0.23 - 0.42	0.32	92.0%
DDM - Multi	0.24 - 0.34	0.28	67.2%