What is the intrinsic value of 639.HK?

As of 2026-05-26, the Intrinsic Value of Shougang Fushan Resources Group Ltd (639.HK) is 2.77 HKD. This 639.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.51 HKD, the upside of Shougang Fushan Resources Group Ltd is 10.40%.

The range of the Intrinsic Value is 2.44 - 3.48 HKD

Is 639.HK undervalued or overvalued?

Based on its market price of 2.51 HKD and our intrinsic valuation, Shougang Fushan Resources Group Ltd (639.HK) is undervalued by 10.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.44 - 3.48	2.77	10.4%
DCF (Growth 10y)	2.49 - 3.44	2.80	11.4%
DCF (EBITDA 5y)	2.20 - 4.06	2.78	10.6%
DCF (EBITDA 10y)	2.34 - 3.92	2.82	12.2%
Fair Value	1.38 - 1.38	1.38	-45.21%
P/E	1.35 - 4.15	2.56	1.8%
EV/EBITDA	2.20 - 7.70	3.34	33.3%
EPV	4.05 - 5.29	4.67	86.0%
DDM - Stable	1.41 - 3.92	2.67	6.3%
DDM - Multi	0.87 - 1.96	1.21	-51.6%