As of 2025-07-06, the Intrinsic Value of China Power International Development Ltd (2380.HK) is 47.95 HKD. This 2380.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.04 HKD, the upside of China Power International Development Ltd is 1,477.30%.
The range of the Intrinsic Value is 19.78 - 345.43 HKD
Based on its market price of 3.04 HKD and our intrinsic valuation, China Power International Development Ltd (2380.HK) is undervalued by 1,477.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.90) - 54.91 | (3.38) | -211.3% |
| DCF (Growth 10y) | 19.78 - 345.43 | 47.95 | 1477.3% |
| DCF (EBITDA 5y) | 11.63 - 34.35 | 21.39 | 603.7% |
| DCF (EBITDA 10y) | 23.93 - 56.04 | 37.62 | 1137.4% |
| Fair Value | 8.55 - 8.55 | 8.55 | 181.26% |
| P/E | 2.76 - 4.23 | 3.41 | 12.3% |
| EV/EBITDA | 1.15 - 34.38 | 11.97 | 293.9% |
| EPV | 19.29 - 24.98 | 22.13 | 628.0% |
| DDM - Stable | 2.67 - 6.51 | 4.59 | 50.9% |
| DDM - Multi | 8.32 - 15.03 | 10.65 | 250.3% |
| Market Cap (mil) | 37,605.26 |
| Beta | 0.40 |
| Outstanding shares (mil) | 12,370.15 |
| Enterprise Value (mil) | 247,168.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.73% |
| Cost of Debt | 4.25% |
| WACC | 4.33% |