Xinyi Energy Holdings Valuation
Is 3868 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
5/6Valuation Score 5/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 3868 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 3868 (HK$0.79) is trading below our estimate of fair value (HK$1.01)
Significantly Below Fair Value: 3868 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 3868?
Key metric: As 3868 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 3868's PE Ratio? | |
|---|---|
| PE Ratio | 8.1x |
| Earnings | HK$820.65m |
| Market Cap | HK$6.62b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 5.5x |
| Enterprise Value/EBITDA | 6.1x |
| PEG Ratio | 0.7x |
Price to Earnings Ratio vs Peers
How does 3868's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 8.9x | ||
182 Concord New Energy Group | 4.3x | 14.1% | HK$4.1b |
1798 China Datang Corporation Renewable Power | 7x | 16.6% | HK$14.0b |
1381 Canvest Environmental Protection Group | 12.7x | 16.5% | HK$10.5b |
1250 Shandong Hi-Speed New Energy Group | 11.7x | n/a | HK$3.7b |
3868 Xinyi Energy Holdings | 8.1x | 11.8% | HK$6.6b |
Price-To-Earnings vs Peers: 3868 is good value based on its Price-To-Earnings Ratio (8.1x) compared to the peer average (8.9x).
Price to Earnings Ratio vs Industry
How does 3868's PE Ratio compare vs other companies in the Asian Renewable Energy Industry?
| 12 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 12 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 3868 is good value based on its Price-To-Earnings Ratio (8.1x) compared to the Asian Renewable Energy industry average (13.7x).
Price to Earnings Ratio vs Fair Ratio
What is 3868's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 8.1x |
| Fair PE Ratio | 10.5x |
Price-To-Earnings vs Fair Ratio: 3868 is good value based on its Price-To-Earnings Ratio (8.1x) compared to the estimated Fair Price-To-Earnings Ratio (10.5x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | HK$0.79 | HK$1.06 +33.7% | 25.5% | HK$1.62 | HK$0.80 | n/a | 10 |
| Nov ’25 | HK$0.86 | HK$1.06 +22.8% | 25.5% | HK$1.62 | HK$0.80 | n/a | 10 |
| Oct ’25 | HK$0.96 | HK$1.10 +14.7% | 24.6% | HK$1.62 | HK$0.80 | n/a | 12 |
| Sep ’25 | HK$0.76 | HK$1.20 +57.5% | 27.3% | HK$1.90 | HK$0.80 | n/a | 14 |
| Aug ’25 | HK$0.89 | HK$1.25 +40.3% | 24.2% | HK$1.90 | HK$0.81 | n/a | 14 |
| Jul ’25 | HK$1.01 | HK$1.35 +33.7% | 16.7% | HK$1.90 | HK$1.10 | n/a | 15 |
| Jun ’25 | HK$1.11 | HK$1.35 +21.7% | 16.7% | HK$1.90 | HK$1.10 | n/a | 15 |
| May ’25 | HK$1.10 | HK$1.35 +22.8% | 16.7% | HK$1.90 | HK$1.10 | n/a | 15 |
| Apr ’25 | HK$1.11 | HK$1.40 +26.0% | 20.5% | HK$2.12 | HK$1.10 | n/a | 16 |
| Mar ’25 | HK$1.06 | HK$1.50 +41.8% | 24.2% | HK$2.30 | HK$1.10 | n/a | 15 |
| Feb ’25 | HK$1.10 | HK$1.97 +78.7% | 33.3% | HK$3.98 | HK$1.25 | n/a | 15 |
| Jan ’25 | HK$1.43 | HK$2.01 +40.8% | 32.3% | HK$3.98 | HK$1.25 | n/a | 14 |
| Dec ’24 | HK$1.29 | HK$2.16 +67.7% | 31.1% | HK$3.98 | HK$1.25 | n/a | 14 |
| Nov ’24 | HK$1.39 | HK$2.21 +58.6% | 28.5% | HK$3.98 | HK$1.50 | HK$0.86 | 14 |
| Oct ’24 | HK$1.67 | HK$2.39 +43.2% | 29.7% | HK$3.98 | HK$1.65 | HK$0.96 | 15 |
| Sep ’24 | HK$1.71 | HK$2.43 +41.9% | 29.8% | HK$3.98 | HK$1.65 | HK$0.76 | 14 |
| Aug ’24 | HK$1.90 | HK$2.59 +36.4% | 28.6% | HK$3.98 | HK$1.65 | HK$0.89 | 12 |
| Jul ’24 | HK$2.56 | HK$3.21 +25.6% | 13.5% | HK$4.10 | HK$2.65 | HK$1.01 | 12 |
| Jun ’24 | HK$2.14 | HK$3.27 +52.6% | 16.1% | HK$4.60 | HK$2.65 | HK$1.11 | 12 |
| May ’24 | HK$2.19 | HK$3.32 +51.6% | 14.9% | HK$4.60 | HK$2.65 | HK$1.10 | 12 |
| Apr ’24 | HK$2.36 | HK$3.35 +41.8% | 14.8% | HK$4.60 | HK$2.65 | HK$1.11 | 12 |
| Mar ’24 | HK$2.56 | HK$3.73 +45.7% | 22.3% | HK$6.10 | HK$3.00 | HK$1.06 | 14 |
| Feb ’24 | HK$2.90 | HK$4.06 +40.0% | 21.3% | HK$6.10 | HK$3.00 | HK$1.10 | 14 |
| Jan ’24 | HK$2.59 | HK$4.02 +55.1% | 22.7% | HK$6.10 | HK$2.80 | HK$1.43 | 14 |
| Dec ’23 | HK$2.50 | HK$4.03 +61.1% | 22.3% | HK$6.10 | HK$2.80 | HK$1.29 | 14 |
| Nov ’23 | HK$1.98 | HK$4.43 +123.8% | 20.8% | HK$6.10 | HK$2.80 | HK$1.39 | 14 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.
Discover undervalued companies
Towngas Smart Energy
HK$10.4b
An investment holding company, sells piped gas, renewable energy, and other types of energy in the People’s Republic of China.
1083
HK$3.00
7D
-2.0%
1Y
-8.8%
ENN Energy Holdings
HK$58.6b
An investment holding company, engages in the investment, construction, operation, and management of gas pipeline infrastructure in the People’s Republic of China.
2688
HK$52.25
7D
0.4%
1Y
-7.9%
ENN Energy Holdings
HK$58.6b
An investment holding company, engages in the investment, construction, operation, and management of gas pipeline infrastructure in the People’s Republic of China.
2688
HK$52.25
7D
0.4%
1Y
-7.9%