As of 2025-07-13, the Intrinsic Value of Towngas China Company Ltd (1083.HK) is 4.55 HKD. This 1083.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.25 HKD, the upside of Towngas China Company Ltd is 7.00%.
The range of the Intrinsic Value is 2.82 - 7.55 HKD
Based on its market price of 4.25 HKD and our intrinsic valuation, Towngas China Company Ltd (1083.HK) is undervalued by 7.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.82 - 7.55 | 4.55 | 7.0% |
| DCF (Growth 10y) | 3.18 - 7.71 | 4.84 | 14.0% |
| DCF (EBITDA 5y) | 4.36 - 9.19 | 6.97 | 64.1% |
| DCF (EBITDA 10y) | 4.74 - 9.74 | 7.32 | 72.3% |
| Fair Value | 3.64 - 3.64 | 3.64 | -14.47% |
| P/E | 3.41 - 5.55 | 4.36 | 2.6% |
| EV/EBITDA | 0.45 - 3.79 | 2.63 | -38.1% |
| EPV | (3.18) - (2.84) | (3.01) | -170.8% |
| DDM - Stable | 3.44 - 7.21 | 5.33 | 25.3% |
| DDM - Multi | 3.97 - 6.69 | 5.00 | 17.8% |
| Market Cap (mil) | 14,792.80 |
| Beta | 0.40 |
| Outstanding shares (mil) | 3,480.66 |
| Enterprise Value (mil) | 29,566.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.57% |
| Cost of Debt | 4.54% |
| WACC | 5.81% |