As of 2025-06-06, the Intrinsic Value of CNOOC Ltd (883.HK) is 20.98 HKD. This 883.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.30 HKD, the upside of CNOOC Ltd is 14.60%.
The range of the Intrinsic Value is 16.65 - 28.12 HKD
Based on its market price of 18.30 HKD and our intrinsic valuation, CNOOC Ltd (883.HK) is undervalued by 14.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.65 - 28.12 | 20.98 | 14.6% |
| DCF (Growth 10y) | 18.93 - 31.14 | 23.55 | 28.7% |
| DCF (EBITDA 5y) | 14.65 - 22.28 | 18.19 | -0.6% |
| DCF (EBITDA 10y) | 16.51 - 24.99 | 20.31 | 11.0% |
| Fair Value | 13.22 - 13.22 | 13.22 | -27.74% |
| P/E | 9.45 - 17.61 | 13.02 | -28.9% |
| EV/EBITDA | 14.64 - 33.94 | 22.45 | 22.7% |
| EPV | 25.70 - 37.26 | 31.48 | 72.0% |
| DDM - Stable | 16.04 - 34.04 | 25.04 | 36.8% |
| DDM - Multi | 11.85 - 20.88 | 15.24 | -16.7% |
| Market Cap (mil) | 817,049.25 |
| Beta | 1.03 |
| Outstanding shares (mil) | 44,647.50 |
| Enterprise Value (mil) | 919,103.56 |
| Market risk premium | 5.34% |
| Cost of Equity | 9.70% |
| Cost of Debt | 4.25% |
| WACC | 8.07% |