As of 2026-04-06, the Intrinsic Value of Kinetic Mines and Energy Ltd (1277.HK) is 2.79 HKD. This 1277.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.11 HKD, the upside of Kinetic Mines and Energy Ltd is 32.30%.
The range of the Intrinsic Value is 2.11 - 4.28 HKD
Based on its market price of 2.11 HKD and our intrinsic valuation, Kinetic Mines and Energy Ltd (1277.HK) is undervalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.11 - 4.28 | 2.79 | 32.3% |
| DCF (Growth 10y) | 2.78 - 5.48 | 3.63 | 72.0% |
| DCF (EBITDA 5y) | 4.70 - 7.42 | 6.10 | 189.2% |
| DCF (EBITDA 10y) | 5.07 - 8.44 | 6.71 | 217.9% |
| Fair Value | 3.03 - 3.03 | 3.03 | 43.37% |
| P/E | 1.10 - 2.88 | 1.80 | -14.6% |
| EV/EBITDA | 1.25 - 4.44 | 2.59 | 22.9% |
| EPV | 1.94 - 2.69 | 2.31 | 9.7% |
| DDM - Stable | 1.00 - 2.78 | 1.89 | -10.5% |
| DDM - Multi | 2.06 - 4.00 | 2.67 | 26.8% |
| Market Cap (mil) | 17,787.30 |
| Beta | 0.56 |
| Outstanding shares (mil) | 8,430.00 |
| Enterprise Value (mil) | 18,750.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.19% |
| Cost of Debt | 4.25% |
| WACC | 7.91% |