As of 2025-07-09, the Intrinsic Value of Houpu Clean Energy Co Ltd (300471.SZ) is 0.38 CNY. This 300471.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.45 CNY, the upside of Houpu Clean Energy Co Ltd is -96.40%.
The range of the Intrinsic Value is 0.06 - 1.79 CNY
Based on its market price of 10.45 CNY and our intrinsic valuation, Houpu Clean Energy Co Ltd (300471.SZ) is overvalued by 96.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.12) - (0.72) | (0.98) | -109.4% |
| DCF (Growth 10y) | 0.06 - 1.79 | 0.38 | -96.4% |
| DCF (EBITDA 5y) | 0.28 - 1.94 | 0.51 | -95.2% |
| DCF (EBITDA 10y) | 0.42 - 2.66 | 0.75 | -92.8% |
| Fair Value | -0.68 - -0.68 | -0.68 | -106.54% |
| P/E | (1.99) - (3.07) | (3.01) | -128.8% |
| EV/EBITDA | (0.91) - 0.16 | (0.51) | -104.9% |
| EPV | (3.08) - (4.67) | (3.88) | -137.1% |
| DDM - Stable | (1.28) - (6.95) | (4.11) | -139.3% |
| DDM - Multi | (0.23) - (0.98) | (0.37) | -103.5% |
| Market Cap (mil) | 4,223.58 |
| Beta | 1.33 |
| Outstanding shares (mil) | 404.17 |
| Enterprise Value (mil) | 4,260.19 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.63% |
| Cost of Debt | 5.00% |
| WACC | 8.47% |