EN DE

CGN Meiya Power Hldg Co Ltd (1811) Fair Value & Analysis

Utilities · HK · Market cap HK$9.3B

CM CGN Meiya Power Hldg Co Ltd 1811 · HK
PriceHK$2.08
Fair ValueHK$0.7300
Upside-64.9%
Quality44/100
Watch CGN Meiya Power Hldg Co Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 16.3% net margin
High debt · negative free cash flow
0.74% dividend yield
Ranks above peers (8/13)
Moderate moat 61/100
Evidence: Medium Range HK$0.6200 – HK$1.05 Share as image

Fair value as of: Aug 13, 2026

From 14 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$0.7900 to HK$0.7300 (−7.6%) since Aug 5, 2026. Share price −8.4% over the past month.

Below-average quality, and screening another 65% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (HK$1.05). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$7.24 HK$1.44 Fair Value HK$0.7300 Mar 2021 Aug 2026

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

How to read this chart

60‑month range HK$1.44 – HK$7.24 · fair‑value band HK$0.6200 – HK$1.05 · the HK$2.08 price screens above the HK$0.7300 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

CGN Meiya Power Hldg Co Ltd (1811) currently trades at HK$2.08, while our model-based Fair Value estimate is HK$0.7300, implying the stock looks roughly 64.9% overvalued today. The Quality Score stands at 44/100 (below-average 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: medium).

Over the trailing twelve months, CGN Meiya Power Hldg Co Ltd generated revenue of HK$1.7B at a net margin of 16.3%. Revenue declined 13.7% year over year. It earns a return on equity of 15.1%. Net debt stands at HK$6.3B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.6200 (bear case) to HK$1.05 (bull case); at HK$2.08, 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 share trades about 33% below its 52-week high, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -55% fair-value upside, at -65%, 1811 screens richer 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.

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
Residual Income HK$0.4300 HK$0.5500 HK$1.42 76
ROIC Compounder HK$0.0200 HK$0.1600 HK$0.2700 72
Gordon GGM HK$0.1300 HK$0.1400 HK$0.1600 70
All 14 models by family
Earnings-Based
Graham-Dodd HK$0.4400 HK$0.6200 HK$0.7300 54
EPV HK$0.0200 HK$0.1600 HK$0.2700 59
Dividend Discount
Gordon GGM HK$0.1300 HK$0.1400 HK$0.1600 70
DDM Multi-Stage HK$0.1300 HK$0.1600 HK$0.2100 61
Multiples
P/E Multiple HK$0.8700 HK$1.16 HK$1.45 63
P/S Multiple HK$0.7400 HK$0.9900 HK$1.23 58
P/B Multiple HK$0.5900 HK$0.7900 HK$0.9800 55
EV/EBIT HK$0.4400 HK$0.8600 HK$1.28 53
EV/EBITDA HK$0.6900 HK$1.19 HK$1.70 54
EV/Revenue HK$0.1600 HK$0.4600 43
Asset-Based
NCAV (Graham) HK$0.2200 HK$0.2900 HK$0.4400 50
Economic Profit
Residual Income HK$0.4300 HK$0.5500 HK$1.42 76
ROIC Compounder HK$0.0200 HK$0.1600 HK$0.2700 72
Growth Earnings
Growth-Adj P/E HK$0.6200 HK$0.8800 HK$1.15 68

Widest divergence: Growth Earnings (HK$0.8800) versus Dividend Discount (HK$0.1400). Highest evidence: Residual Income (76).

Notify me when 1811 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$1.7B
Revenue growth (YoY) -13.7%
Net margin 16.3%
Return on equity 15.1%
Free cash flow −HK$110M FY2025
P/E ratio 4.3 as of Jul 2, 2026
More key figures
Operating margin 27.1%
EPS (TTM) HK$0.0400
Dividend yield 0.7%
EPS growth (YoY) +74.6%
Net debt HK$6.3B FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 41 · Market factors (momentum, volatility) 35

Profitability 35
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 11
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

CGN New Energy Holdings Co., Ltd., together with its subsidiaries, generates and supplies electricity and steam in the People's Republic of China and Republic of Korea. It operates wind, solar, gas-fired, coal-fired, oil-fired, hydro, and biomass power generation projects, as well as an energy storage project.

Full company description

CGN New Energy Holdings Co., Ltd., together with its subsidiaries, generates and supplies electricity and steam in the People's Republic of China and Republic of Korea. It operates wind, solar, gas-fired, coal-fired, oil-fired, hydro, and biomass power generation projects, as well as an energy storage project. The company also engages in the construction and operation of power stations and other associated facilities. In addition, it provides management services to power plants. The company was formerly known as CGN Meiya Power Holdings Co., Ltd. and changed its name to CGN New Energy Holdings Co., Ltd. in November 2015. The company was incorporated in 1995 and is headquartered in Wan Chai, Hong Kong. CGN New Energy Holdings Co., Ltd. operates as a subsidiary of CGN Energy International Holdings Co., Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CGN Meiya Power Hldg Co Ltd reported revenue of HK$1.7B in FY2025 versus HK$1.8B in FY2021, a compound −1.1%/yr. Reported net income was HK$276M in FY2025, compounding +3.1%/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$1.7B
Latest YoY
−13.1%
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.
−11.3%
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.
+8.1%
Avg. growth/yr (14Y) 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.
+5.8%
Revenue −1.1%/yr
FY21 HK$1.8B
FY22 HK$2.4B
FY23 HK$2.2B
FY24 HK$2.0B
FY25 HK$1.7B
Net income +3.1%/yr
FY21 HK$244M
FY22 HK$195M
FY23 HK$268M
FY24 HK$248M
FY25 HK$276M
Character of growth · EPS growth decomposed (2014-2025) +7.5 % p.a.
Revenue per share +4.7 pp

of which total revenue +5.5 pp · buybacks/dilution −0.9 pp

EBIT margin +7.9 pp
Tax rate −0.1 pp
Residual (interest, one-offs) −5.0 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).

1811 screens 65% 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). "CGN Meiya Power Hldg Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1811

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 44 · Below median
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 27% · Top 25%
Revenue growth -14% · Below median
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 2.02× · Higher than 75% of peers

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

P/E (TTM) 4.3× · Cheaper than 75% of peers
P/B 0.63× · Cheaper than 75% of peers
P/S (TTM) 0.70× · Cheaper than median
EV/EBITDA 5.6× · Cheaper 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 19
FUTURE 0 · sector 0
PAST 60 · sector 30
HEALTH 0 · sector 70
DIVIDEND 15 · sector 56

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

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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Constellation Energy Corporation CEG $278.68 $88.09 -68%
Vistra Corp VST $146.68 $50.39 -66%
Adani Power Limited ADANIPOWER ₹206.10 ₹75.57 -63%
CGN Power Co 003816 ¥3.93 ¥2.79 -29%
NRG Energy, Inc NRG $120.66 $53.91 -55%
Gulf Development Public Company GULF 65.00 THB 39.25 THB -40%
Adani Energy Solutions Limited ADANIENSOL ₹1,583 ₹342.02 -78%
Talen Energy Corporation TLN $365.07 $43.55 -88%
Datang International Power Generation Co 601991 ¥6.29 ¥4.95 -21%
Power Assets Holdings 0006 HK$57.30 HK$30.76 -46%

Compare CGN Meiya Power Hldg Co Ltd 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 CGN Meiya Power Hldg Co Ltd (1811) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.7300 versus a price of HK$2.08, about −65% (overvalued).
What is the fair value of 1811?
Our model-based fair value for CGN Meiya Power Hldg Co Ltd is HK$0.7300 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$2.08.
What is the quality score of 1811?
CGN Meiya Power Hldg Co Ltd has a Quality Score of 44/100. 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 CGN Meiya Power Hldg Co Ltd (1811)?
CGN Meiya Power Hldg Co Ltd reported trailing-twelve-month revenue of about HK$1.7B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1811?
The net profit margin of CGN Meiya Power Hldg Co Ltd is about 16.3%, meaning it keeps roughly 16.3% of revenue as net income. Based on the latest reported figures.
Does CGN Meiya Power Hldg Co Ltd pay a dividend?
CGN Meiya Power Hldg Co Ltd currently shows a dividend yield of about 0.74% relative to its recent price (as of Aug 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 CGN Meiya Power Hldg Co Ltd 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.