As of 2026-05-22, the Intrinsic Value of Ever Reach Group (Holdings) Company Ltd (3616.HK) is 0.17 HKD. This 3616.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.21 HKD, the upside of Ever Reach Group (Holdings) Company Ltd is -17.90%.
The range of the Intrinsic Value is (0.02) - 0.59 HKD
Based on its market price of 0.21 HKD and our intrinsic valuation, Ever Reach Group (Holdings) Company Ltd (3616.HK) is overvalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.77) - (1.19) | (1.36) | -745.8% |
| DCF (Growth 10y) | (1.80) - (3.54) | (2.29) | -1189.5% |
| DCF (EBITDA 5y) | (0.11) - 0.17 | (1,418.89) | -123450.0% |
| DCF (EBITDA 10y) | (0.02) - 0.59 | 0.17 | -17.9% |
| Fair Value | -1.06 - -1.06 | -1.06 | -604.92% |
| P/E | (6.72) - (6.16) | (6.99) | -3427.4% |
| EV/EBITDA | (4.34) - (3.19) | (3.51) | -1769.7% |
| EPV | (1.05) - (1.25) | (1.15) | -646.5% |
| DDM - Stable | (0.50) - (2.10) | (1.30) | -719.7% |
| DDM - Multi | 0.04 - 0.20 | 0.07 | -64.5% |
| Market Cap (mil) | 252.00 |
| Beta | -0.05 |
| Outstanding shares (mil) | 1,200.00 |
| Enterprise Value (mil) | 1,064.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 21.28% |
| Cost of Debt | 7.01% |
| WACC | 8.70% |