As of 2026-05-19, the Intrinsic Value of PetroChina Co Ltd (601857.SS) is 14.76 CNY. This 601857.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.54 CNY, the upside of PetroChina Co Ltd is 27.90%.
The range of the Intrinsic Value is 11.07 - 22.29 CNY
Based on its market price of 11.54 CNY and our intrinsic valuation, PetroChina Co Ltd (601857.SS) is undervalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.07 - 22.29 | 14.76 | 27.9% |
| DCF (Growth 10y) | 11.66 - 22.65 | 15.29 | 32.5% |
| DCF (EBITDA 5y) | 19.52 - 43.03 | 29.89 | 159.0% |
| DCF (EBITDA 10y) | 18.07 - 40.88 | 27.60 | 139.2% |
| Fair Value | 21.49 - 21.49 | 21.49 | 86.19% |
| P/E | 15.01 - 17.72 | 16.73 | 45.0% |
| EV/EBITDA | 9.11 - 19.81 | 15.21 | 31.8% |
| EPV | (4.16) - (6.17) | (5.16) | -144.8% |
| DDM - Stable | 6.77 - 18.35 | 12.56 | 8.8% |
| DDM - Multi | 9.90 - 20.44 | 13.29 | 15.2% |
| Market Cap (mil) | 2,112,062.20 |
| Beta | -0.49 |
| Outstanding shares (mil) | 183,021.00 |
| Enterprise Value (mil) | 2,231,081.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.55% |
| Cost of Debt | 5.00% |
| WACC | 7.00% |