As of 2025-06-19, the Intrinsic Value of Power Assets Holdings Ltd (6.HK) is 27.59 HKD. This 6.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.05 HKD, the upside of Power Assets Holdings Ltd is -46.00%.
The range of the Intrinsic Value is 15.79 - 207.03 HKD
Based on its market price of 51.05 HKD and our intrinsic valuation, Power Assets Holdings Ltd (6.HK) is overvalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.79 - 207.03 | 27.59 | -46.0% |
| DCF (Growth 10y) | 17.52 - 214.25 | 29.73 | -41.8% |
| DCF (EBITDA 5y) | 6.86 - 9.49 | 7.80 | -84.7% |
| DCF (EBITDA 10y) | 9.74 - 13.62 | 11.16 | -78.1% |
| Fair Value | 14.36 - 14.36 | 14.36 | -71.88% |
| P/E | 49.73 - 98.46 | 73.98 | 44.9% |
| EV/EBITDA | 3.97 - 5.70 | 4.96 | -90.3% |
| EPV | 7.55 - 9.72 | 8.63 | -83.1% |
| DDM - Stable | 52.32 - 994.32 | 523.32 | 925.1% |
| DDM - Multi | 108.02 - 1,445.52 | 192.95 | 278.0% |
| Market Cap (mil) | 108,793.16 |
| Beta | -0.06 |
| Outstanding shares (mil) | 2,131.11 |
| Enterprise Value (mil) | 105,857.16 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.94% |
| Cost of Debt | 4.90% |
| WACC | 5.91% |