As of 2025-07-19, the Intrinsic Value of China Water Affairs Group Ltd (855.HK) is 21.42 HKD. This 855.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.42 HKD, the upside of China Water Affairs Group Ltd is 233.70%.
The range of the Intrinsic Value is 15.10 - 31.72 HKD
Based on its market price of 6.42 HKD and our intrinsic valuation, China Water Affairs Group Ltd (855.HK) is undervalued by 233.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.10 - 31.72 | 21.42 | 233.7% |
| DCF (Growth 10y) | 15.24 - 30.24 | 20.98 | 226.7% |
| DCF (EBITDA 5y) | 24.37 - 32.27 | 26.92 | 319.4% |
| DCF (EBITDA 10y) | 24.63 - 34.01 | 27.99 | 335.9% |
| Fair Value | 3.30 - 3.30 | 3.30 | -48.55% |
| P/E | 6.71 - 10.17 | 8.31 | 29.5% |
| EV/EBITDA | 6.85 - 22.80 | 13.75 | 114.1% |
| EPV | (18.48) - (20.15) | (19.32) | -400.9% |
| DDM - Stable | 3.50 - 7.25 | 5.37 | -16.3% |
| DDM - Multi | 5.86 - 10.19 | 7.51 | 16.9% |
| Market Cap (mil) | 10,443.48 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1,626.71 |
| Enterprise Value (mil) | 31,312.28 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.22% |
| Cost of Debt | 4.25% |
| WACC | 5.56% |