What is the intrinsic value of 436.HK?

As of 2026-04-01, the Intrinsic Value of New Universe Environmental Group Ltd (436.HK) is 0.06 HKD. This 436.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 HKD, the upside of New Universe Environmental Group Ltd is -10.70%.

The range of the Intrinsic Value is 0.05 - 0.06 HKD

Is 436.HK undervalued or overvalued?

Based on its market price of 0.06 HKD and our intrinsic valuation, New Universe Environmental Group Ltd (436.HK) is overvalued by 10.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.05 - 0.06	0.06	-10.7%
DCF (Growth 10y)	0.06 - 0.06	0.06	-2.6%
DCF (EBITDA 5y)	0.08 - 0.09	0.08	27.8%
DCF (EBITDA 10y)	0.07 - 0.08	0.08	22.0%
Fair Value	-0.03 - -0.03	-0.03	-142.99%
P/E	(0.09) - (0.09)	(0.09)	-234.1%
EV/EBITDA	0.06 - 0.09	0.08	21.5%
EPV	0.27 - 0.36	0.31	390.6%
DDM - Stable	(0.05) - (0.12)	(0.08)	-227.2%
DDM - Multi	(0.04) - (0.08)	(0.05)	-179.7%