What is the intrinsic value of 987.HK?

As of 2025-07-23, the Intrinsic Value of China Renewable Energy Investment Ltd (987.HK) is 0.06 HKD. This 987.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.15 HKD, the upside of China Renewable Energy Investment Ltd is -61.60%.

The range of the Intrinsic Value is 0.03 - 0.84 HKD

Is 987.HK undervalued or overvalued?

Based on its market price of 0.15 HKD and our intrinsic valuation, China Renewable Energy Investment Ltd (987.HK) is overvalued by 61.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.03 - 0.84	0.06	-61.6%
DCF (Growth 10y)	0.10 - 3.19	0.20	35.9%
DCF (EBITDA 5y)	0.14 - 0.25	0.18	24.0%
DCF (EBITDA 10y)	0.15 - 0.32	0.21	45.0%
Fair Value	0.03 - 0.03	0.03	-77.49%
P/E	0.08 - 0.10	0.09	-36.9%
EV/EBITDA	0.03 - 0.12	0.07	-52.4%
EPV	0.26 - 0.58	0.42	187.6%
DDM - Stable	0.13 - 0.95	0.54	267.4%
DDM - Multi	0.34 - 1.86	0.56	286.1%