What is the intrinsic value of 382.HK?

As of 2026-05-26, the Intrinsic Value of Edvantage Group Holdings Ltd (382.HK) is 7.41 HKD. This 382.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.65 HKD, the upside of Edvantage Group Holdings Ltd is 1,040.50%.

The range of the Intrinsic Value is 5.47 - 11.60 HKD

Is 382.HK undervalued or overvalued?

Based on its market price of 0.65 HKD and our intrinsic valuation, Edvantage Group Holdings Ltd (382.HK) is undervalued by 1,040.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.47 - 11.60	7.41	1040.5%
DCF (Growth 10y)	6.97 - 14.95	9.51	1362.5%
DCF (EBITDA 5y)	4.35 - 6.79	5.27	710.8%
DCF (EBITDA 10y)	5.97 - 9.73	7.40	1038.5%
Fair Value	5.40 - 5.40	5.40	730.50%
P/E	0.64 - 1.45	0.92	42.3%
EV/EBITDA	1.06 - 3.17	1.77	173.0%
EPV	0.92 - 1.72	1.32	103.1%
DDM - Stable	1.18 - 3.24	2.21	239.8%
DDM - Multi	2.25 - 5.25	3.19	390.7%