As of 2026-04-04, the Intrinsic Value of Pan Asia Environmental Protection Group Ltd (556.HK) is 1.69 HKD. This 556.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.59 HKD, the upside of Pan Asia Environmental Protection Group Ltd is 185.70%.
The range of the Intrinsic Value is 1.64 - 1.75 HKD
Based on its market price of 0.59 HKD and our intrinsic valuation, Pan Asia Environmental Protection Group Ltd (556.HK) is undervalued by 185.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.64 - 1.75 | 1.69 | 185.7% |
| DCF (Growth 10y) | 1.68 - 1.81 | 1.73 | 192.7% |
| DCF (EBITDA 5y) | 1.59 - 1.75 | 1.63 | 175.8% |
| DCF (EBITDA 10y) | 1.64 - 1.80 | 1.68 | 184.1% |
| Fair Value | 0.45 - 0.45 | 0.45 | -24.07% |
| P/E | 0.17 - 0.59 | 0.40 | -32.4% |
| EV/EBITDA | 1.55 - 1.72 | 1.58 | 167.2% |
| EPV | 1.55 - 1.58 | 1.56 | 165.1% |
| DDM - Stable | 0.12 - 0.25 | 0.19 | -68.5% |
| DDM - Multi | 0.19 - 0.32 | 0.24 | -59.8% |
| Market Cap (mil) | 584.10 |
| Beta | 0.79 |
| Outstanding shares (mil) | 990.00 |
| Enterprise Value (mil) | -855.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.94% |
| Cost of Debt | 4.26% |
| WACC | 8.87% |