As of 2026-05-22, the Intrinsic Value of Xinyi Electric Storage Holdings Ltd (8328.HK) is 8.46 HKD. This 8328.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.63 HKD, the upside of Xinyi Electric Storage Holdings Ltd is 1,242.30%.
The range of the Intrinsic Value is 4.26 - 67.45 HKD
Based on its market price of 0.63 HKD and our intrinsic valuation, Xinyi Electric Storage Holdings Ltd (8328.HK) is undervalued by 1,242.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (45.46) - (3.48) | (6.27) | -1095.4% |
| DCF (Growth 10y) | 4.26 - 67.45 | 8.46 | 1242.3% |
| DCF (EBITDA 5y) | 4.19 - 6.57 | 4.92 | 680.6% |
| DCF (EBITDA 10y) | 7.39 - 11.84 | 8.81 | 1299.1% |
| Fair Value | -0.36 - -0.36 | -0.36 | -157.70% |
| P/E | (1.10) - (2.34) | (1.74) | -375.8% |
| EV/EBITDA | 0.73 - 1.18 | 0.96 | 52.2% |
| EPV | (2.96) - (3.62) | (3.29) | -622.7% |
| DDM - Stable | (0.87) - (3.56) | (2.21) | -451.4% |
| DDM - Multi | 2.36 - 7.65 | 3.62 | 474.6% |
| Market Cap (mil) | 494.88 |
| Beta | 0.60 |
| Outstanding shares (mil) | 785.53 |
| Enterprise Value (mil) | 749.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.84% |
| Cost of Debt | 4.30% |
| WACC | 5.86% |