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.
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%.
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% |
Market Cap (mil) | 46,859 |
Beta | 0.63 |
Outstanding shares (mil) | 2,314 |
Enterprise Value (mil) | 63,134 |
Market risk premium | 6.5% |
Cost of Equity | 9.05% |
Cost of Debt | 4.35% |
WACC | 7.1% |