As of 2025-07-21, the Intrinsic Value of Huadian Power International Corp Ltd (600027.SS) is 764.43 CNY. This 600027.SS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.38 CNY, the upside of Huadian Power International Corp Ltd is 14,108.70%.
The range of the Intrinsic Value is 706.89 - 801.41 CNY
Based on its market price of 5.38 CNY and our intrinsic valuation, Huadian Power International Corp Ltd (600027.SS) is undervalued by 14,108.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5,039.98) - (651.87) | (1,043.05) | -19487.5% |
| DCF (Growth 10y) | (292.16) - (1,128.11) | (367.16) | -6924.6% |
| DCF (EBITDA 5y) | 706.89 - 801.41 | 764.43 | 14108.7% |
| DCF (EBITDA 10y) | 736.06 - 862.58 | 809.41 | 14944.8% |
| Fair Value | 12.69 - 12.69 | 12.69 | 135.83% |
| P/E | 5.58 - 9.34 | 7.34 | 36.3% |
| EV/EBITDA | 2.68 - 115.65 | 54.76 | 917.9% |
| EPV | (3,959.39) - (4,404.47) | (4,181.93) | -77831.1% |
| DDM - Stable | 6.14 - 21.23 | 13.69 | 154.4% |
| DDM - Multi | 30.43 - 75.17 | 42.59 | 691.7% |
| Market Cap (mil) | 58,676.54 |
| Beta | 0.78 |
| Outstanding shares (mil) | 10,906.42 |
| Enterprise Value (mil) | 170,890.55 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.84% |
| Cost of Debt | 5.00% |
| WACC | 5.27% |