EN DE

Power Assets Holdings (0006) Fair Value & Analysis

Utilities · HK · Market cap HK$125B

PA Power Assets Holdings 0006 · HK
PriceHK$57.65
Fair ValueHK$31.90
Upside-44.7%
Quality63/100
Watch Power Assets Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Low debt · generates free cash flow
4.97% dividend yield
Trails peers (5/14)
Moderate moat 56/100
Evidence: High Range HK$27.04 – HK$36.76 Share as image

Fair value as of: Jul 13, 2026

From 21 valuation models · updated 29 days ago

Share price −1.4% over the past month.

A solid business, but screening 45% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$36.76). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$64.10 HK$28.82 Fair Value HK$31.90 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range HK$28.82 – HK$64.10 · fair‑value band HK$27.04 – HK$36.76 · the HK$57.65 price screens above the HK$31.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Power Assets Holdings (0006) currently trades at HK$57.65, while our model-based Fair Value estimate is HK$31.90, implying the stock looks roughly 44.7% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Trailing-twelve-month revenue stands at HK$771M. Revenue declined 9.9% year over year. It earns a return on equity of 7.0%. Net debt stands at HK$789M. Fundamentals as of Jul 13, 2026

Our scenario range runs from HK$27.04 (bear case) to HK$36.76 (bull case); at HK$57.65, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 11% below its 52-week high and 23% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -59% fair-value upside, at -45%, 0006 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (HK$0.9000 to HK$52.67). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF HK$4.50 HK$6.04 HK$8.66 80
Residual Income HK$34.39 HK$36.08 HK$38.39 76
ROIC Compounder HK$1.43 HK$1.62 HK$1.79 72
All 21 models by family
DCF Models
FCF DCF HK$4.31 HK$5.89 HK$8.82 38
Owner Earnings HK$28.74 HK$39.91 HK$60.60 31
5Y Revenue Exit HK$2.19 HK$2.56 HK$3.09 39
5Y EBITDA Exit HK$2.72 HK$3.48 HK$4.48 41
5Y P/E Exit HK$22.62 HK$37.92 HK$56.11 38
10Y Revenue Exit HK$2.98 HK$3.33 HK$3.65 36
10Y EBITDA Exit HK$3.32 HK$3.89 HK$4.47 37
10Y P/E Exit HK$15.39 HK$25.19 HK$34.78 35
Earnings-Based
Graham-Dodd HK$19.90 HK$24.32 HK$27.36 54
EPV HK$1.43 HK$1.62 HK$1.79 59
Multiples
P/E Multiple HK$39.50 HK$52.67 HK$65.84 63
P/S Multiple HK$0.6800 HK$0.9000 HK$1.13 58
P/B Multiple HK$37.31 HK$49.75 HK$62.18 55
EV/EBIT HK$2.79 HK$3.62 HK$4.46 53
EV/EBITDA HK$1.97 HK$2.53 HK$3.09 54
EV/Revenue HK$0.9200 HK$1.19 HK$1.46 43
Asset-Based
NCAV (Graham) HK$21.29 HK$28.52 HK$42.57 50
Growth DCF
Growth DCF HK$4.50 HK$6.04 HK$8.66 80
Economic Profit
Residual Income HK$34.39 HK$36.08 HK$38.39 76
ROIC Compounder HK$1.43 HK$1.62 HK$1.79 72
Growth Earnings
Growth-Adj P/E HK$28.07 HK$40.10 HK$52.13 68

Widest divergence: Growth Earnings (HK$40.10) versus Earnings-Based (HK$1.62). Highest evidence: Growth DCF (80).

Notify me when 0006 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$771M
Revenue growth (YoY) -9.9%
Net margin 809%
Return on equity 7.0%
Free cash flow HK$883M FY2025
P/E ratio 19.2
More key figures
Operating margin 52.0%
EPS (TTM) HK$1.43
Dividend yield 5.0%
EPS growth (YoY) +2.6%
Net debt HK$789M FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 61 · Market factors (momentum, volatility) 60

Profitability 37
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Power Assets Holdings Limited, an investment holding company, engages in the generation, transmission, and distribution of electricity in Hong Kong, the United Kingdom, Australia, Canada, mainland China, Netherlands, New Zealand, Thailand, the United States, and internationally. It generates energy from thermal, renewable energy, and waste sources.

Full company description

Power Assets Holdings Limited, an investment holding company, engages in the generation, transmission, and distribution of electricity in Hong Kong, the United Kingdom, Australia, Canada, mainland China, Netherlands, New Zealand, Thailand, the United States, and internationally. It generates energy from thermal, renewable energy, and waste sources. The company also develops green energy; distributes oil and gas; and provides trust administration and management services. Power Assets Holdings Limited was formerly known as Hongkong Electric Holdings Limited and changed its name to Power Assets Holdings Limited in February 2011. The company was founded in 1889 and is based in Central, Hong Kong.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Power Assets Holdings reported revenue of HK$771M in FY2025 versus HK$1.3B in FY2021, a compound −11.8%/yr. Reported net income was HK$6.2B in FY2025, compounding +0.4%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$771M
Latest YoY
−16.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−15.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−9.5%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−10.0%
Revenue −11.8%/yr
FY21 HK$1.3B
FY22 HK$1.3B
FY23 HK$1.3B
FY24 HK$919M
FY25 HK$771M
Net income +0.4%/yr
FY21 HK$6.1B
FY22 HK$5.6B
FY23 HK$6.0B
FY24 HK$6.1B
FY25 HK$6.2B
Character of growth · EPS growth decomposed (2014-2025) −14.5 % p.a.
Revenue per share −5.0 pp

of which total revenue −5.0 pp · buybacks/dilution +0.0 pp

EBIT margin +17.9 pp
Tax rate −0.4 pp
Residual (interest, one-offs) −27.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

0006 screens 45% overvalued. Compare with Constellation Energy Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Power Assets Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0006

Peer Group

Utilities - Independent Power Producers · 77 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Top 25%
Fair Value upside −45% · Below median
Return on equity (TTM) 7% · Below median
Return on assets 0% · Bottom 25%
Operating margin (TTM) 52% · Top 25%
Revenue growth -10% · Below median
Dividend yield (TTM) 5.0% · Top 25%
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Utilities - Independent Power Producers median · lower = cheaper

P/E (TTM) 19.9× · Pricier than median
P/B 0.18× · Cheaper than 75% of peers
P/S (TTM) 20.60× · Pricier than 75% of peers
P/FCF 18.0× · Pricier than 75% of peers
EV/EBITDA 36.4× · Pricier than 75% of peers
PEG 45.09× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 25
FUTURE 0 · sector 0
PAST 28 · sector 32
HEALTH 99 · sector 70
DIVIDEND 99 · sector 52

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Independent Power Producers stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Constellation Energy Corporation CEG $257.57 $89.08 -65%
Vistra Corp VST $158.86 $47.59 -70%
Adani Power Limited ADANIPOWER ₹218.45 ₹75.57 -65%
CGN Power Co 003816 ¥3.88 ¥3.13 -19%
NRG Energy, Inc NRG $137.90 $56.02 -59%
Gulf Development Public Company GULF 67.50 THB 40.44 THB -40%
Adani Energy Solutions Limited ADANIENSOL ₹1,730 ₹342.02 -80%
Talen Energy Corporation TLN $372.37 $44.67 -88%
Datang International Power Generation Co 601991 ¥5.80 ¥4.95 -15%
Huaneng Power International, Inc 600011 ¥6.75 ¥10.46 +55%

Compare Power Assets Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Power Assets Holdings (0006) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of HK$31.90 versus a price of HK$57.65, about −45% (overvalued).
What is the fair value of 0006?
Our model-based fair value for Power Assets Holdings is HK$31.90 (as of Jul 13, 2026), built from audited fundamentals. The current price is HK$57.65.
What is the quality score of 0006?
Power Assets Holdings has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Power Assets Holdings (0006)?
Power Assets Holdings reported trailing-twelve-month revenue of about HK$771M (latest available figure, as of Jul 13, 2026).
Does Power Assets Holdings pay a dividend?
Power Assets Holdings currently shows a dividend yield of about 5.02% relative to its recent price (as of Jul 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Power Assets Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.