As of 2025-07-07, the Intrinsic Value of Power HF Co Ltd (605100.SS) is 10.88 CNY. This 605100.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.36 CNY, the upside of Power HF Co Ltd is -43.80%.
The range of the Intrinsic Value is 8.21 - 16.76 CNY
Based on its market price of 19.36 CNY and our intrinsic valuation, Power HF Co Ltd (605100.SS) is overvalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.21 - 16.76 | 10.88 | -43.8% |
| DCF (Growth 10y) | 10.35 - 20.44 | 13.52 | -30.1% |
| DCF (EBITDA 5y) | 18.06 - 26.86 | 21.52 | 11.2% |
| DCF (EBITDA 10y) | 18.13 - 28.75 | 22.30 | 15.2% |
| Fair Value | 8.06 - 8.06 | 8.06 | -58.35% |
| P/E | 8.05 - 15.74 | 10.98 | -43.3% |
| EV/EBITDA | 2.97 - 17.76 | 9.72 | -49.8% |
| EPV | (4.71) - (6.51) | (5.61) | -129.0% |
| DDM - Stable | 2.45 - 6.89 | 4.67 | -75.9% |
| DDM - Multi | 6.45 - 14.49 | 8.97 | -53.7% |
| Market Cap (mil) | 3,313.08 |
| Beta | 0.68 |
| Outstanding shares (mil) | 171.13 |
| Enterprise Value (mil) | 3,247.16 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.71% |
| Cost of Debt | 5.00% |
| WACC | 9.37% |