As of 2025-07-21, the Intrinsic Value of CLP Holdings Ltd (2.HK) is 79.05 HKD. This 2.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.90 HKD, the upside of CLP Holdings Ltd is 20.00%.
The range of the Intrinsic Value is 55.43 - 124.91 HKD
Based on its market price of 65.90 HKD and our intrinsic valuation, CLP Holdings Ltd (2.HK) is undervalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.43 - 124.91 | 79.05 | 20.0% |
| DCF (Growth 10y) | 66.15 - 141.16 | 91.75 | 39.2% |
| DCF (EBITDA 5y) | 28.37 - 72.94 | 46.72 | -29.1% |
| DCF (EBITDA 10y) | 42.78 - 92.19 | 62.72 | -4.8% |
| Fair Value | 117.54 - 117.54 | 117.54 | 78.36% |
| P/E | 51.54 - 73.91 | 65.69 | -0.3% |
| EV/EBITDA | 38.90 - 126.70 | 67.96 | 3.1% |
| EPV | 197.78 - 291.33 | 244.55 | 271.1% |
| DDM - Stable | 45.50 - 115.69 | 80.59 | 22.3% |
| DDM - Multi | 68.78 - 132.69 | 90.26 | 37.0% |
| Market Cap (mil) | 166,493.06 |
| Beta | 0.06 |
| Outstanding shares (mil) | 2,526.45 |
| Enterprise Value (mil) | 227,654.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.45% |
| Cost of Debt | 4.25% |
| WACC | 5.60% |