1193.HK
China Resources Gas Group Ltd
Price:  
20.25 
HKD
Volume:  
4,563,793
Hong Kong | Gas Utilities

1193.HK Intrinsic Value

33.5 %
Upside

What is the intrinsic value of 1193.HK?

As of 2025-07-12, the Intrinsic Value of China Resources Gas Group Ltd (1193.HK) is 27.04 HKD. This 1193.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.25 HKD, the upside of China Resources Gas Group Ltd is 33.5%.

The range of the Intrinsic Value is 20.19 - 39.01 HKD.

Is 1193.HK undervalued or overvalued?

Based on its market price of 20.25 HKD and our intrinsic valuation, China Resources Gas Group Ltd (1193.HK) is undervalued by 33.5%.

20.25 HKD
Stock Price
27.04 HKD
Intrinsic Value
Intrinsic Value Details

1193.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 20.19 - 39.01 27.04 33.5%
DCF (Growth Exit 10Y) 26.59 - 49.62 35.00 72.8%
DCF (EBITDA Exit 5Y) 29.22 - 45 38.22 88.8%
DCF (EBITDA Exit 10Y) 33.82 - 54.04 44.42 119.4%
Peter Lynch Fair Value 8.83 - 8.83 8.83 -56.38%
P/E Multiples 18.66 - 23.73 20.63 1.9%
EV/EBITDA Multiples 13.83 - 24.29 20.05 -1.0%
Earnings Power Value 9.94 - 17.54 13.74 -32.2%
Dividend Discount Model - Stable 11.38 - 25.62 18.50 -8.7%
Dividend Discount Model - Multi Stages 23 - 39.32 28.93 42.9%

1193.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)46,859
Beta0.63
Outstanding shares (mil)2,314
Enterprise Value (mil)63,134
Market risk premium6.5%
Cost of Equity9.05%
Cost of Debt4.35%
WACC7.1%