931.HK
China LNG Group Ltd
Price:  
0.25 
HKD
Volume:  
3,152,001.00
Hong Kong | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

931.HK Intrinsic Value

-258.20 %
Upside

What is the intrinsic value of 931.HK?

As of 2025-07-11, the Intrinsic Value of China LNG Group Ltd (931.HK) is (0.40) HKD. This 931.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 HKD, the upside of China LNG Group Ltd is -258.20%.

The range of the Intrinsic Value is (3.04) - (0.25) HKD

Is 931.HK undervalued or overvalued?

Based on its market price of 0.25 HKD and our intrinsic valuation, China LNG Group Ltd (931.HK) is overvalued by 258.20%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.25 HKD
Stock Price
(0.40) HKD
Intrinsic Value
Intrinsic Value Details

931.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (3.04) - (0.25) (0.40) -258.2%
DCF (Growth 10y) (0.15) - (0.72) (0.18) -172.2%
DCF (EBITDA 5y) (0.11) - (0.07) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.11) - (0.03) (1,234.50) -123450.0%
Fair Value -0.11 - -0.11 -0.11 -143.44%
P/E (0.24) - (0.26) (0.25) -201.7%
EV/EBITDA (0.10) - (0.12) (0.12) -146.8%
EPV (0.35) - (0.50) (0.43) -270.6%
DDM - Stable (0.30) - (2.73) (1.51) -705.8%
DDM - Multi (0.16) - (1.18) (0.29) -214.7%

931.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,668.51
Beta 0.53
Outstanding shares (mil) 6,674.03
Enterprise Value (mil) 2,237.54
Market risk premium 5.98%
Cost of Equity 6.71%
Cost of Debt 5.50%
WACC 6.26%