GCL New Energy Holdings Ltd (0451) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of GCL New Energy Holdings Ltd stock HK$0.35, price HK$0.51, that is 30.7% below the price, quality 27 out of 100. Rating: overvalued. Calculated from audited financials with 7 of our 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 8, 2026.
How to read this chart
60‑month range HK$0.3000 – HK$8.30 · fair‑value band HK$0.2100 – HK$0.5000 · the HK$0.5050 price screens above the HK$0.3500 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow GCL New Energy Holdings in your weekly email
Every Wednesday you see whether GCL New Energy Holdings 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.
Dynasty Digital Holdings Limited, an investment holding company, develops, constructs, operates, and manages solar power plants in the People's Republic of China, the United States, and internationally. It also engages in the sale of electricity and liquified natural gas and related products.
Show moreShow less
In addition, the company is involved in investment in petroleum infrastructure projects, as well as provision of related technical and consultancy services. The company was formerly known as GCL New Energy Holdings Limited and changed its name to Dynasty Digital Holdings Limited in May 2026.
Dynasty Digital Holdings Limited was founded in 1982 and is based in Kowloon, Hong Kong.
Stock analysis
GCL New Energy Holdings Ltd (0451) currently trades at HK$0.5050, while our model-based Fair Value estimate is HK$0.3500, 31% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$0.3700 per share, and 0 of the 7 models we run sit above the HK$0.5050 price.
Bear case: the Asset-Based group reads lowest at HK$0.2300, and 7 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.2100 (bear) to HK$0.5000 (bull), the price of HK$0.5050 sits above 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 27/100 (below-average quality), in the Utilities sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
GCL New Energy Holdings Ltd reported revenue of 1.0B CNY in FY2025 versus 2.8B CNY in FY2021, a compound −22.3%/yr. Reported net income was −1.1B CNY in FY2025.
Key figures
Market cap HK$820M (≈ $105M) Micro · P/S ratio 0.88 · Net margin −107% · Return on equity −19.4% · Return on assets (EBIT) −0.7% (5-year average) · Operating margin −9.5% · Revenue (TTM) 654M CNY · Revenue growth (YoY) −62.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 9 out of 100 (medium confidence).
What moves the price
The share trades about 71% below its 52-week high and 40% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −53% fair-value upside, at −31%, 0451 screens cheaper than that median.
Fair Value models
BearHK$0.2100Fair Value HK$0.3500BullHK$0.5000
Price HK$0.5050 · Downside -30.7%
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.18/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−6.6%
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.
+3.7%
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.
−27.1%
Start year 2020 (pandemic). Over 10 years: +4.2% a year
Revenue growth 26 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.
+3.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
53.4% (2020) → −38.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+15.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +13.1% a year for the price.
Compare GCL New Energy Holdings Ltd with another stock
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.Utilities - Renewable · 217 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score27 · Bottom 25%
Fair Value upside−30.7% · Below median
Profitability
Return on assets−16.5% · Bottom 25%
Net margin (12 months)−166.0% · Bottom 25%
Operating margin (12 months)−9.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−62.4% · Bottom 25%
Balance sheet
Debt / equity1.76× · Highest 25%
Valuation Multiplesvs Utilities - Renewable median · lower = cheaper
P/B1.56× · Pricier than median
P/S (12 months)1.07× · Cheapest 25%
Price / free cash flow (fiscal year)9.8× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 19
FUTURE (revenue growth)0· sector 19
PAST (return on equity)0· sector 10
HEALTH (low debt)12· sector 71
DIVIDEND (yield)0· sector 49
VALUE 0: the price sits above our fair-value range.
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). "GCL New Energy Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0451
Frequently asked questions
Is GCL New Energy Holdings Ltd (0451) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of HK$0.3500 versus a price of HK$0.5050, about 31% lower (overvalued).
What is the fair value of 0451?
Our model-based fair value for GCL New Energy Holdings Ltd is HK$0.3500 (as of Nov 8, 2026), built from audited fundamentals. The current price: HK$0.5050.
What is the quality score of 0451?
GCL New Energy Holdings Ltd has a Quality Score of 27/100. 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 GCL New Energy Holdings Ltd (0451)?
Our model-based price target is the fair value of HK$0.3500 (as of Nov 8, 2026) from 7 valuation models. Cautious scenario HK$0.2100, optimistic scenario HK$0.5000. It is a calculation from audited fundamentals, not an analyst target.
What is the GCL New Energy Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.3500, about 31% lower versus a price of HK$0.5050 (overvalued). Cautious scenario HK$0.2100, optimistic scenario HK$0.5000. The calculation is refreshed regularly with new filings.
What is the revenue of GCL New Energy Holdings Ltd (0451)?
GCL New Energy Holdings Ltd reported trailing-twelve-month revenue of about 654M CNY (latest available figure, as of Nov 8, 2026).
What growth is priced into GCL New Energy Holdings Ltd (0451)?
For today's price to be fair in a discounted-cash-flow model, GCL New Energy Holdings Ltd would have to grow free cash flow by +15.0 % per year for five years (discount rate 14.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -27.1 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 0451 use?
Our models discount GCL New Energy Holdings Ltd at 14.0 %: a base by market capitalisation (micro), damped by beta 1.22, 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 GCL New Energy Holdings Ltd that is +15.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.0 %) and the same formula as our fair value.
How much growth has GCL New Energy Holdings Ltd (0451) delivered so far?
Over the past 5 years revenue at GCL New Energy Holdings Ltd grew -27.1 % a year. The price currently implies free-cash-flow growth of +15.0 % 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 GCL New Energy Holdings Ltd (0451) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into GCL New Energy Holdings Ltd (+15.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GCL New Energy Holdings Ltd (0451)?
The free-cash-flow yield on the price is 10.18 %: that much free cash flow GCL New Energy Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (14.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GCL New Energy Holdings Ltd (0451)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GCL New Energy Holdings Ltd it is HK$0.3500 per share (as of Nov 8, 2026), against a price of HK$0.5050. It is the blended result of 7 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is GCL New Energy Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 0451 trades above its calculated fair value: price HK$0.5050, fair value HK$0.3500, a gap of about −31% (overvalued). 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 0451?
No. The price is what the market pays today (HK$0.5050); the fair value is what the company's own numbers justify (HK$0.3500). For GCL New Energy Holdings Ltd the two are HK$0.1550 per share apart. That gap is exactly why we show both numbers side by side.
How much is GCL New Energy Holdings Ltd worth?
The market values GCL New Energy Holdings Ltd at about HK$820M (market capitalisation, as of Nov 8, 2026). Per share that is HK$0.5050; our models calculate a fair value of HK$0.3500 per share.
What do the bullish and bearish scenarios say about 0451?
Our models span a range for GCL New Energy Holdings Ltd: cautious scenario HK$0.2100, base HK$0.3500, optimistic HK$0.5000 per share (as of Nov 8, 2026, price HK$0.5050). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of GCL New Energy Holdings Ltd (0451)?
Balance-sheet figures for GCL New Energy Holdings Ltd (as of Nov 8, 2026): return on equity −19.4%, debt of 1.76 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.
How far is 0451 from its 52-week high?
GCL New Energy Holdings Ltd trades at HK$0.5050, about 71% below its 52-week high of HK$1.72 and 40% above the low of HK$0.3600 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.3500 is for.
Which stocks are comparable to GCL New Energy Holdings Ltd?
From the same area (Utilities) we also value China Yangtze Power Co, Ørsted A/S, Huaneng Lancang River Hydropower Inc, VERBUND AG, 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 GCL New Energy Holdings Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price HK$0.5050, calculated fair value HK$0.3500 (−31%), Quality Score 27/100, from 7 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 0451 calculated?
We run GCL New Energy Holdings Ltd through 7 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of HK$0.3500 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. GCL New Energy Holdings Ltd itself currently trades above fair value. 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 GCL New Energy Holdings Ltd (0451)?
The closing price on Nov 13, 2026 was HK$0.5050. Our model-based fair value is HK$0.3500, about 31% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GCL New Energy Holdings Ltd right now?
Weak quality (27/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (HK$0.2100 to HK$0.5000) leaves room in how you read the outcome.
Key figures of GCL New Energy Holdings Ltd
How large is the market capitalisation of GCL New Energy Holdings Ltd (0451)?
The market capitalisation of GCL New Energy Holdings Ltd is HK$820M (≈ $105M). 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 GCL New Energy Holdings Ltd (0451)?
The price-to-sales ratio of GCL New Energy Holdings Ltd is 0.88 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of GCL New Energy Holdings Ltd (0451)?
The net margin of GCL New Energy Holdings Ltd is −107% (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 GCL New Energy Holdings Ltd (0451)?
The return on equity (ROE) of GCL New Energy Holdings Ltd is −19.4% (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 GCL New Energy Holdings Ltd (0451)?
On an EBIT basis the return on assets of GCL New Energy Holdings Ltd is −0.7% (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 GCL New Energy Holdings Ltd (0451)?
The operating margin of GCL New Energy Holdings Ltd is −9.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GCL New Energy Holdings Ltd (0451)?
Revenue at GCL New Energy Holdings Ltd is growing −62.4% versus a year earlier (3y avg +3.7%). 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 GCL New Energy Holdings Ltd (0451)?
Earnings per share at GCL New Energy Holdings Ltd are growing +15.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does GCL New Energy Holdings Ltd (0451) carry?
The net debt of GCL New Energy Holdings Ltd is 552M CNY (fiscal year 2025, ≈ 7.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch GCL New Energy Holdings Ltd in the live analysis
One click puts GCL New Energy Holdings Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026