As of 2025-07-13, the Intrinsic Value of Kunlun Energy Company Ltd (135.HK) is 16.78 HKD. This 135.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.73 HKD, the upside of Kunlun Energy Company Ltd is 117.00%.
The range of the Intrinsic Value is 13.79 - 21.66 HKD
Based on its market price of 7.73 HKD and our intrinsic valuation, Kunlun Energy Company Ltd (135.HK) is undervalued by 117.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.79 - 21.66 | 16.78 | 117.0% |
| DCF (Growth 10y) | 16.62 - 25.81 | 20.12 | 160.3% |
| DCF (EBITDA 5y) | 16.21 - 22.48 | 19.86 | 156.9% |
| DCF (EBITDA 10y) | 18.38 - 25.94 | 22.46 | 190.6% |
| Fair Value | 18.84 - 18.84 | 18.84 | 143.77% |
| P/E | 7.43 - 10.05 | 8.30 | 7.4% |
| EV/EBITDA | 9.89 - 18.61 | 14.29 | 84.9% |
| EPV | 16.84 - 22.66 | 19.75 | 155.5% |
| DDM - Stable | 5.49 - 11.54 | 8.51 | 10.1% |
| DDM - Multi | 10.27 - 17.63 | 13.05 | 68.9% |
| Market Cap (mil) | 66,932.52 |
| Beta | 0.51 |
| Outstanding shares (mil) | 8,658.80 |
| Enterprise Value (mil) | 63,047.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.24% |
| Cost of Debt | 4.25% |
| WACC | 6.79% |