EN DE

Jiaxin Intl Resources Invest (3858) Fair Value & Analysis

Basic Materials · HK · Market cap HK$26.2B

JI Jiaxin Intl Resources Invest 3858 · HK
PriceHK$58.80
Fair ValueHK$10.48
Upside-82.2%
Quality78/100
Watch Jiaxin Intl Resources Invest for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 28.7% net margin
Moderate debt · generates free cash flow
Trails peers (5/13)
Wide moat 92/100
Evidence: High Range HK$7.73 – HK$13.10 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$12.42 to HK$10.48 (−15.6%) since Aug 6, 2026. Share price +19.6% over the past month.

A strong business, but screening 82% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (HK$13.10). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (12 months)

HK$151.50 HK$26.90 Fair Value HK$10.48 Aug 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

12‑month range HK$26.90 – HK$151.50 · fair‑value band HK$7.73 – HK$13.10 · the HK$58.80 price screens above the HK$10.48 fair value. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Jiaxin Intl Resources Invest (3858) currently trades at HK$58.80, while our model-based Fair Value estimate is HK$10.48, implying the stock looks roughly 82.2% overvalued today. The Quality Score stands at 78/100 (high quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Jiaxin Intl Resources Invest generated revenue of HK$1.1B at a net margin of 28.7%. It earns a return on equity of 39.5%. Net debt stands at HK$241M. The stock trades on a trailing P/E of 70.2 (as of Jul 2, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$7.73 (bear case) to HK$13.10 (bull case); at HK$58.80, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 67% below its 52-week high and 158% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -42% fair-value upside, at -82%, 3858 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF HK$9.42 HK$13.60 HK$19.43 80
Rev-Margin DCF HK$4.63 HK$6.33 HK$8.27 74
ROIC Compounder HK$6.79 HK$8.51 HK$10.45 72
All 24 models by family
DCF Models
FCF DCF HK$9.19 HK$13.78 HK$20.53 38
Owner Earnings HK$6.06 HK$9.12 HK$13.62 31
5Y Revenue Exit HK$4.63 HK$6.18 HK$8.00 39
5Y EBITDA Exit HK$7.60 HK$11.56 HK$16.02 41
5Y P/E Exit HK$7.98 HK$12.27 HK$16.60 38
10Y Revenue Exit HK$6.16 HK$7.90 HK$9.95 36
10Y EBITDA Exit HK$8.10 HK$11.58 HK$15.91 37
10Y P/E Exit HK$8.34 HK$12.06 HK$16.33 35
Earnings-Based
Graham-Dodd HK$4.55 HK$12.11 HK$15.84 54
Lynch FV HK$2.34 HK$3.35 HK$4.35 50
PEG = 1.0 HK$2.34 HK$3.35 HK$4.35 46
EPV HK$6.43 HK$7.54 HK$8.51 59
Multiples
P/E Multiple HK$8.54 HK$11.38 HK$14.23 63
P/S Multiple HK$2.62 HK$3.50 HK$4.37 58
P/B Multiple HK$7.91 HK$10.55 HK$13.19 55
EV/EBIT HK$9.06 HK$12.15 HK$15.24 53
EV/EBITDA HK$7.65 HK$10.26 HK$12.88 54
EV/Revenue HK$2.24 HK$3.29 HK$4.34 43
Asset-Based
NCAV (Graham) HK$1.76 HK$2.36 HK$3.52 50
Growth DCF
Growth DCF HK$9.42 HK$13.60 HK$19.43 80
Rev-Margin DCF HK$4.63 HK$6.33 HK$8.27 74
Economic Profit
Residual Income HK$4.37 HK$5.77 HK$21.07 61
ROIC Compounder HK$6.79 HK$8.51 HK$10.45 72
Growth Earnings
Growth-Adj P/E HK$6.84 HK$9.77 HK$12.70 68

Widest divergence: DCF Models (HK$11.56) versus Asset-Based (HK$2.36). Highest evidence: Growth DCF (80).

Notify me when 3858 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$1.1B
Net margin 28.7%
Return on equity 39.5%
Free cash flow HK$391M FY2025
P/E ratio 70.2 as of Jul 2, 2026
Operating margin 47.7%
More key figures
EPS (TTM) HK$-0.0200
Net debt HK$241M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 74 · Market factors (momentum, volatility) 22

Profitability 54
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 16
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Jiaxin International Resources Investment Limited operates as a tungsten mining company focusing on the development of the Boguty Project based in the Republic of Kazakhstan. The company principally engages in the exploration, development, and operation of a tungsten ore. The company was incorporated in 2014 and is based in Wan Chai, Hong Kong.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiaxin Intl Resources Invest reported revenue of HK$1.1B in FY2025 versus HK$0 in FY2022. Reported net income was HK$305M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Revenue
FY22 HK$0
FY23 HK$0
FY24 HK$0
FY25 HK$1.1B
Net income
FY21 −HK$3.3M
FY22 −HK$93.7M
FY23 −HK$78.9M
FY24 −HK$173M
FY25 HK$305M

3858 screens 82% overvalued. Compare with BHP Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Jiaxin Intl Resources Invest Fair Value". https://www.fairvalue-calculator.com/stock/3858

Peer Group

Other Industrial Metals & Mining · 480 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 78 · Top 25%
Fair Value upside −82% · Bottom 25%
Return on equity (TTM) 39% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 29% · Top 25%
Operating margin (TTM) 48% · Top 25%
Revenue growth 0% · Below median
Debt / equity 0.70× · Higher than 75% of peers

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 70.2× · Pricier than 75% of peers
P/B 16.36× · Pricier than 75% of peers
P/S (TTM) 24.67× · Pricier than 75% of peers
P/FCF 8.5× · Pricier than median
EV/EBITDA 55.1× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 24
PAST 100 · sector 0
HEALTH 65 · sector 96
DIVIDEND 0 · sector 38

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 745.46 MXN -48%
Rio Tinto Group RIO A$179.43 A$81.76 -54%
Grupo México, S.A. GMEXICOB 222.38 MXN 172.99 MXN -22%
Vale S.A VALEN 250.00 MXN 139.41 MXN -44%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥19.00 ¥19.80 +4%
China Tungsten And Hightech Materials Co 000657 ¥70.43 ¥9.55 -86%
Hindustan Zinc Limited HINDZINC ₹584.60 ₹501.98 -14%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 -74%
Boliden AB BOL kr 527.80 kr 461.48 -13%

Compare Jiaxin Intl Resources Invest with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Jiaxin Intl Resources Invest (3858) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$10.48 versus a price of HK$58.80, about −82% (overvalued).
What is the fair value of 3858?
Our model-based fair value for Jiaxin Intl Resources Invest is HK$10.48 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$58.80.
What is the quality score of 3858?
Jiaxin Intl Resources Invest has a Quality Score of 78/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Jiaxin Intl Resources Invest (3858)?
Jiaxin Intl Resources Invest reported trailing-twelve-month revenue of about HK$1.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3858?
The net profit margin of Jiaxin Intl Resources Invest is about 28.7%, meaning it keeps roughly 28.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Jiaxin Intl Resources Invest and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.