What is the intrinsic value of 1798.HK?

As of 2025-05-23, the Intrinsic Value of China Datang Corp Renewable Power Co Ltd (1798.HK) is 1.15 HKD. This 1798.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.28 HKD, the upside of China Datang Corp Renewable Power Co Ltd is -49.40%.

The range of the Intrinsic Value is (2.00) - 9.77 HKD

Is 1798.HK undervalued or overvalued?

Based on its market price of 2.28 HKD and our intrinsic valuation, China Datang Corp Renewable Power Co Ltd (1798.HK) is overvalued by 49.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.00) - 9.77	1.15	-49.4%
DCF (Growth 10y)	(3.34) - 4.18	(1.29)	-156.7%
DCF (EBITDA 5y)	16.45 - 25.43	22.62	892.2%
DCF (EBITDA 10y)	15.06 - 26.40	22.05	867.0%
Fair Value	8.85 - 8.85	8.85	288.32%
P/E	4.55 - 6.96	4.92	115.9%
EV/EBITDA	2.20 - 16.58	9.29	307.5%
EPV	0.56 - 4.78	2.67	17.1%
DDM - Stable	1.54 - 2.89	2.21	-2.9%
DDM - Multi	2.01 - 2.89	2.37	3.9%