What is the intrinsic value of 1272.HK?

As of 2026-04-03, the Intrinsic Value of Datang Environment Industry Group Co Ltd (1272.HK) is 2.03 HKD. This 1272.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.29 HKD, the upside of Datang Environment Industry Group Co Ltd is 57.10%.

The range of the Intrinsic Value is 1.38 - 3.25 HKD

Is 1272.HK undervalued or overvalued?

Based on its market price of 1.29 HKD and our intrinsic valuation, Datang Environment Industry Group Co Ltd (1272.HK) is undervalued by 57.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.38 - 3.25	2.03	57.1%
DCF (Growth 10y)	1.46 - 3.26	2.08	61.6%
DCF (EBITDA 5y)	3.24 - 7.44	5.32	312.5%
DCF (EBITDA 10y)	2.91 - 7.14	4.85	275.9%
Fair Value	4.13 - 4.13	4.13	220.42%
P/E	1.22 - 2.51	1.93	49.3%
EV/EBITDA	2.07 - 4.78	3.45	167.6%
EPV	1.36 - 2.69	2.02	56.8%
DDM - Stable	0.67 - 1.72	1.20	-7.3%
DDM - Multi	0.76 - 1.73	1.08	-16.3%