As of 2025-10-14, the Intrinsic Value of ENN Energy Holdings Ltd (2688.HK) is 94.55 HKD. This 2688.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.85 HKD, the upside of ENN Energy Holdings Ltd is 43.60%.
The range of the Intrinsic Value is 72.45 - 133.84 HKD
Based on its market price of 65.85 HKD and our intrinsic valuation, ENN Energy Holdings Ltd (2688.HK) is undervalued by 43.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 72.45 - 133.84 | 94.55 | 43.6% |
DCF (Growth 10y) | 81.85 - 145.67 | 104.94 | 59.4% |
DCF (EBITDA 5y) | 146.82 - 187.34 | 177.46 | 169.5% |
DCF (EBITDA 10y) | 141.03 - 192.42 | 174.33 | 164.7% |
Fair Value | 28.17 - 28.17 | 28.17 | -57.23% |
P/E | 76.74 - 92.84 | 81.09 | 23.1% |
EV/EBITDA | 93.37 - 117.64 | 111.04 | 68.6% |
EPV | 29.41 - 46.00 | 37.70 | -42.7% |
DDM - Stable | 45.52 - 103.69 | 74.60 | 13.3% |
DDM - Multi | 61.94 - 113.89 | 80.64 | 22.5% |
Market Cap (mil) | 74,492.81 |
Beta | 0.61 |
Outstanding shares (mil) | 1,131.25 |
Enterprise Value (mil) | 88,889.73 |
Market risk premium | 5.98% |
Cost of Equity | 7.78% |
Cost of Debt | 4.25% |
WACC | 6.74% |