As of 2025-07-08, the Intrinsic Value of Beijing Enterprises Clean Energy Group Ltd (1250.HK) is 3.24 HKD. This 1250.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.69 HKD, the upside of Beijing Enterprises Clean Energy Group Ltd is 91.60%.
The range of the Intrinsic Value is (0.74) - 13.87 HKD
Based on its market price of 1.69 HKD and our intrinsic valuation, Beijing Enterprises Clean Energy Group Ltd (1250.HK) is undervalued by 91.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (0.74) - 13.87 | 3.24 | 91.6% |
DCF (Growth 10y) | 0.13 - 15.55 | 4.35 | 157.3% |
DCF (EBITDA 5y) | 2.91 - 7.50 | 5.38 | 218.4% |
DCF (EBITDA 10y) | 2.81 - 9.48 | 6.02 | 256.2% |
Fair Value | 1.79 - 1.79 | 1.79 | 5.65% |
P/E | 1.74 - 2.50 | 2.08 | 23.2% |
EV/EBITDA | (1.92) - 2.02 | (0.01) | -100.7% |
EPV | (0.62) - 9.19 | 4.29 | 153.7% |
DDM - Stable | 0.38 - 1.71 | 1.04 | -38.2% |
DDM - Multi | 0.59 - 2.87 | 1.07 | -36.6% |
Market Cap (mil) | 3,796.74 |
Beta | 0.56 |
Outstanding shares (mil) | 2,246.59 |
Enterprise Value (mil) | 26,714.14 |
Market risk premium | 5.98% |
Cost of Equity | 15.74% |
Cost of Debt | 6.23% |
WACC | 6.22% |