Kunlun Energy (0135) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Kunlun Energy stock HK$17.69, price HK$7.68, upside +130.5%, quality 61 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 12, 2026.
How to read this chart
60‑month range HK$3.92 – HK$8.47 · fair‑value band HK$10.26 – HK$23.00 · the HK$7.68 price screens below the HK$17.69 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 12, 2026.
Follow Kunlun Energy in your weekly email
Every Wednesday you see whether Kunlun Energy is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Kunlun Energy Company Limited, an investment holding company, engages in the exploration, development, production, and sale of crude oil and natural gas in the Republic of Kazakhstan, the Sultanate of Oman, and the Kingdom of Thailand.
Show moreShow less
The company operates through Natural Gas Sales; Sales of Liquefied Petroleum Gas (LPG); Liquefied Natural Gas (LNG) Processing and Terminal; and Exploration and Production segments.
It is also involved in the processing, unloading, storing, gasification, and entrucking of LNG; trading, distribution, and retail sale of various natural gas products; and wholesale and retail of various LPG products.
The company was formerly known as CNPC (Hong Kong) Limited and changed its name to Kunlun Energy Company Limited in March 2010. Kunlun Energy Company Limited was incorporated in 1991 and is based in Hong Kong, Hong Kong.
Kunlun Energy Company Limited operates as a subsidiary of PetroChina Hong Kong Limited.
Stock analysis
Kunlun Energy (0135) currently trades at HK$7.68, while our model-based Fair Value estimate is HK$17.69, implying the stock looks roughly 57% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$19.81 per share, and 21 of the 26 models we run sit above the HK$7.68 price.
Bear case: the Asset-Based group reads lowest at HK$1.95, and 5 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$10.26 (bear) to HK$23.00 (bull), the price of HK$7.68 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Energy sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Kunlun Energy reported revenue of 189B CNY in FY2025 versus 139B CNY in FY2021, a compound +8.1%/yr. Reported net income was 5.2B CNY in FY2025, compounding −31.0%/yr from FY2021.
Key figures
Market cap HK$66.2B (≈ $8.4B) Mid · P/E ratio 10.7 · P/S ratio 0.30 · Dividend yield 5.1% · Net margin 2.8% · Return on equity 9.2% · Return on assets (EBIT) 10.3% (5-year average) · Operating margin 5.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (medium confidence).
What moves the price
The share trades about 9% below its 52-week high and 20% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −48% fair-value upside, at 131%, 0135 screens cheaper than that median.
Fair Value models
BearHK$10.26Fair Value HK$17.69BullHK$23.00
Price HK$7.68 · Upside +130.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.2%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.6%
Start year 2020 (pandemic). Over 10 years: +18.4% a year
Revenue growth 30 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+37.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−6.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.5%
Dividend (yield on the price)5.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: −11.5% / 23.5%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−18.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −20.3% a year for the price and +5.1% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Oil & Gas Refining & Marketing · 118 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+130.5% · Top 25%
Profitability
Return on equity (12 months)9.2% · Below median
Return on assets5.8% · Top 25%
Net margin (12 months)4.5% · Above median
Operating margin (12 months)5.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)2.6% · Bottom 25%
Dividend yield (12 months)5.1% · Above median
Balance sheet
Debt / equity0.20× · Below median
Valuation Multiplesvs Oil & Gas Refining & Marketing median · lower = cheaper
P/E (12 months)10.7× · Cheaper than median
P/B0.83× · Cheapest 25%
P/S (12 months)0.46× · Pricier than median
Price / free cash flow (fiscal year)12.2× · Cheaper than median
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). "Kunlun Energy Fair Value". https://www.fairvalue-calculator.com/stock/0135
Frequently asked questions
Is Kunlun Energy (0135) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of HK$17.69 versus a price of HK$7.68, about +131% upside (undervalued).
What is the fair value of 0135?
Our model-based fair value for Kunlun Energy is HK$17.69 (as of Nov 12, 2026), built from audited fundamentals. The current price: HK$7.68.
What is the quality score of 0135?
Kunlun Energy has a Quality Score of 61/100. 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 price target for Kunlun Energy (0135)?
Our model-based price target is the fair value of HK$17.69 (as of Nov 12, 2026) from 26 valuation models. Cautious scenario HK$10.26, optimistic scenario HK$23.00. It is a calculation from audited fundamentals, not an analyst target.
What is the Kunlun Energy stock forecast for 2026?
Our models put fair value at HK$17.69, about +131% upside versus a price of HK$7.68 (undervalued). Cautious scenario HK$10.26, optimistic scenario HK$23.00. The calculation is refreshed regularly with new filings.
What is the revenue of Kunlun Energy (0135)?
Kunlun Energy reported trailing-twelve-month revenue of about 196B CNY (latest available figure, as of Nov 12, 2026).
Does Kunlun Energy pay a dividend?
Kunlun Energy currently shows a dividend yield of 5.07% relative to its recent price (as of Nov 12, 2026).
How much is the dividend of Kunlun Energy (0135) and when is the ex-dividend date?
Kunlun Energy pays a dividend of HK$0.389 per share a year, a dividend yield of 5.1%. The last ex-dividend date was Oct 5, 2026. A dividend has been paid every year since at least 2001. The payout ratio is 54.8% of earnings. Free cash flow covers the dividend 2.59 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Kunlun Energy (0135)?
For today's price to be fair in a discounted-cash-flow model, Kunlun Energy would have to grow free cash flow by -18.9 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.6 % per year. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of 0135 use?
Our models discount Kunlun Energy at 9.1 %: a base by market capitalisation (mid), damped by beta 0.56, country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kunlun Energy that is -18.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Kunlun Energy (0135) delivered so far?
Over the past 5 years revenue at Kunlun Energy grew +11.6 % a year. The price currently implies free-cash-flow growth of -18.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kunlun Energy (0135) growing?
The median revenue growth in the sector is +13.1 % a year. That is the yardstick for the growth priced into Kunlun Energy (-18.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kunlun Energy (0135)?
The free-cash-flow yield on the price is 13.14 %: that much free cash flow Kunlun Energy produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kunlun Energy (0135)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kunlun Energy it is HK$17.69 per share (as of Nov 12, 2026), against a price of HK$7.68. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kunlun Energy stock overvalued or undervalued in 2026?
As of Nov 12, 2026, 0135 trades below its calculated fair value: price HK$7.68, fair value HK$17.69, a gap of about +131% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0135?
No. The price is what the market pays today (HK$7.68); the fair value is what the company's own numbers justify (HK$17.69). For Kunlun Energy the two are HK$10.02 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kunlun Energy worth?
The market values Kunlun Energy at about HK$66.2B (market capitalisation, as of Nov 12, 2026). Per share that is HK$7.68; our models calculate a fair value of HK$17.69 per share.
What do the bullish and bearish scenarios say about 0135?
Our models span a range for Kunlun Energy: cautious scenario HK$10.26, base HK$17.69, optimistic HK$23.00 per share (as of Nov 12, 2026, price HK$7.68). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0135?
Kunlun Energy trades at a price-to-earnings ratio of 10.7 (as of Nov 12, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$17.69 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 10.4. Other multiples: P/B 0.8, P/S 0.5, EV/EBITDA 4.0.
How solid is the balance sheet of Kunlun Energy (0135)?
Balance-sheet figures for Kunlun Energy (as of Nov 12, 2026): return on equity 9.2%, debt of 0.20 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 0135 from its 52-week high?
Kunlun Energy trades at HK$7.68, about 9% below its 52-week high of HK$8.47 and 20% above the low of HK$6.41 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$17.69 is for.
Which stocks are comparable to Kunlun Energy?
From the same area (Energy) we also value Reliance Industries Limited, Valero Energy Corporation, Phillips 66, Marathon Petroleum Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kunlun Energy stock attractive at the current price?
The data as of Nov 12, 2026: price HK$7.68, calculated fair value HK$17.69 (+131%), Quality Score 61/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0135 calculated?
We run Kunlun Energy through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of HK$17.69 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.9% above its aggregate fair value. Kunlun Energy currently trades 57% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kunlun Energy (0135)?
The closing price on Nov 13, 2026 was HK$7.68. Our model-based fair value is HK$17.69, about +131% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kunlun Energy right now?
The price is below even our cautious bear case (HK$10.26). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (HK$10.26 to HK$23.00) leaves room in how you read the outcome.
Key figures of Kunlun Energy
How large is the market capitalisation of Kunlun Energy (0135)?
The market capitalisation of Kunlun Energy is HK$66.2B (≈ $8.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kunlun Energy (0135)?
The price-to-sales ratio of Kunlun Energy is 0.30 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Kunlun Energy (0135)?
The dividend yield of Kunlun Energy is 5.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kunlun Energy (0135)?
The net margin of Kunlun Energy is 2.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kunlun Energy (0135)?
The return on equity (ROE) of Kunlun Energy is 9.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kunlun Energy (0135)?
On an EBIT basis the return on assets of Kunlun Energy is 10.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kunlun Energy (0135)?
The operating margin of Kunlun Energy is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kunlun Energy (0135)?
Revenue at Kunlun Energy is growing +2.6% versus a year earlier (3y avg +3.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kunlun Energy (0135)?
Earnings per share at Kunlun Energy are growing +4.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Kunlun Energy (0135) hold?
Kunlun Energy holds more cash than debt, 9.9B CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Kunlun Energy in the live analysis
One click puts Kunlun Energy on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 12, 2026