Kunlun Energy Co Ltd PK (KLYCY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Kunlun Energy Co Ltd PK $23.30, price $9.70, upside +140.2%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kunlun Energy Co Ltd PK for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range $0.6671 – $10.82 · fair‑value band $16.31 – $30.29 · the $9.70 price screens below the $23.30 fair value. Dashed = 300-day average. As of Oct 2, 2026.
Follow Kunlun Energy Co Ltd PK in your weekly email
Every Wednesday you see whether Kunlun Energy Co Ltd PK 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 more
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. 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 Co Ltd PK (KLYCY) currently trades at $9.70, while our model-based Fair Value estimate is $23.30, implying the stock looks roughly 58.4% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $38.93 per share, and 23 of the 26 models we run sit above the $9.70 price.
Bear case: the Dividend Discount group reads lowest at $6.99, and 3 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $16.31 (bear) to $30.29 (bull), the price of $9.70 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 59/100 (solid quality), in the Energy sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Kunlun Energy Co Ltd PK reported revenue of 189B CNY in FY2025 versus 139B CNY in FY2021, a compound +8.0%/yr. Reported net income was 5.2B CNY in FY2025, compounding −31.1%/yr from FY2021.
Key figures
Market cap $8.4B · P/E ratio 10.7 · P/S ratio 0.29 · EPS (TTM) $0.9100 · Dividend yield 3.3% · Net margin 2.8% · Return on equity 9.4% · Return on assets (EBIT) 9.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −66% fair-value upside, at 140%, KLYCY screens cheaper than that median.
Fair Value models
Bear $16.31Fair Value $23.30Bull $30.29
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.4492 per share) are deliberately not added.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.Evidence ⓘEvidence = 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.79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.9%
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.
+3.1%
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.
+11.5%
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.
−8.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.5%
Dividend (yield on the price)3.3%
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.−11.5% vs 23.4%, slowing
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%
Start year 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).
−20.0%
Yearly growth needed for the next five years to justify today's price.
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.
+6.7%
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 −21.3% a year for the price and +5.0% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (15 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Neutral
Recent news coverage is roughly neutral, about typical for how stocks are covered.
Compare Kunlun Energy Co Ltd PK 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.Oil & Gas Refining & Marketing · 107 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+140.9% · Top 25%
Profitability
Return on equity (TTM)9.4% · Below median
Return on assets4.8% · Below median
Net margin (TTM)2.8% · Below median
Operating margin (TTM)5.1% · Below median
Growth and dividend
Revenue growth2.5% · Below median
Dividend yield (TTM)3.3% · Below median
Balance sheet
Debt / equity0.20× · Below median
Valuation Multiplesvs Oil & Gas Refining & Marketing median · lower = cheaper
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 Co Ltd PK Fair Value". https://www.fairvalue-calculator.com/stock/KLYCY
Frequently asked questions
Is Kunlun Energy Co Ltd PK (KLYCY) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of $23.30 versus a price of $9.70, about +140% upside (undervalued).
What is the fair value of KLYCY?
Our model-based fair value for Kunlun Energy Co Ltd PK is $23.30 (as of Oct 2, 2026), built from audited fundamentals. The current price: $9.70.
What is the quality score of KLYCY?
Kunlun Energy Co Ltd PK has a Quality Score of 59/100. 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 Co Ltd PK (KLYCY)?
Our model-based price target is the fair value of $23.30 (as of Oct 2, 2026) from 26 valuation models. Cautious scenario $16.31, optimistic scenario $30.29. It is a calculation from audited fundamentals, not an analyst target.
What is the Kunlun Energy Co Ltd PK stock forecast for 2026?
Our models put fair value at $23.30, about +140% upside versus a price of $9.70 (undervalued). Cautious scenario $16.31, optimistic scenario $30.29. The calculation is refreshed regularly with new filings.
What is the revenue of Kunlun Energy Co Ltd PK (KLYCY)?
Kunlun Energy Co Ltd PK reported trailing-twelve-month revenue of about 194B CNY (latest available figure, as of Oct 2, 2026).
Does Kunlun Energy Co Ltd PK pay a dividend?
Kunlun Energy Co Ltd PK currently shows a dividend yield of about 3.26% relative to its recent price (as of Oct 2, 2026).
What growth is priced into Kunlun Energy Co Ltd PK (KLYCY)?
For today's price to be fair in a discounted-cash-flow model, Kunlun Energy Co Ltd PK would have to grow free cash flow by -20.0 % per year for five years (discount rate 8.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.6 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of KLYCY use?
Our models discount Kunlun Energy Co Ltd PK at 8.6 %: a base by market capitalisation (mid), damped by beta 0.51, country premium for USA. 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 Co Ltd PK that is -20.0 % per year a year over ten years, using the same discount rate (8.6 %) and the same formula as our fair value.
How much growth has Kunlun Energy Co Ltd PK (KLYCY) delivered so far?
Over the past 5 years revenue at Kunlun Energy Co Ltd PK grew +11.6 % a year. The price currently implies -20.0 % per year free-cash-flow growth a 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 Co Ltd PK (KLYCY) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Kunlun Energy Co Ltd PK (-20.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kunlun Energy Co Ltd PK (KLYCY)?
The free-cash-flow yield on the price is 13.11 %: that much free cash flow Kunlun Energy Co Ltd PK produces per unit of market value. When it exceeds the discount rate of our models (8.6 %), 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 Co Ltd PK (KLYCY)?
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 Co Ltd PK it is $23.30 per share (as of Oct 2, 2026), against a price of $9.70. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Kunlun Energy Co Ltd PK stock overvalued or undervalued in 2026?
As of Oct 2, 2026, KLYCY trades below its calculated fair value: price $9.70, fair value $23.30, a gap of about +140% (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 KLYCY?
No. The price is what the market pays today ($9.70); the fair value is what the company's own numbers justify ($23.30). For Kunlun Energy Co Ltd PK the two are $13.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kunlun Energy Co Ltd PK worth?
The market values Kunlun Energy Co Ltd PK at about $8.4B (market capitalisation, as of Oct 2, 2026). Per share that is $9.70; our models calculate a fair value of $23.30 per share.
What do the bullish and bearish scenarios say about KLYCY?
Our models span a range for Kunlun Energy Co Ltd PK: cautious scenario $16.31, base $23.30, optimistic $30.29 per share (as of Oct 2, 2026, price $9.70). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KLYCY?
Kunlun Energy Co Ltd PK trades at a price-to-earnings ratio of 10.7 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $23.30 is built from several models across several years. Other multiples: P/B 0.9, P/S 0.3, EV/EBITDA 2.5.
How solid is the balance sheet of Kunlun Energy Co Ltd PK (KLYCY)?
Balance-sheet figures for Kunlun Energy Co Ltd PK (as of Oct 2, 2026): return on equity 9.4%, debt of 0.20 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is KLYCY from its 52-week high?
Kunlun Energy Co Ltd PK trades at $9.70, about 10% below its 52-week high of $10.82 and 24% above the low of $7.84 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $23.30 is for.
Which stocks are comparable to Kunlun Energy Co Ltd PK?
From the same area (Energy) we also value Reliance Industries Limited, Valero Energy Corporation, Marathon Petroleum Corporation, Phillips 66, 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 Co Ltd PK stock attractive at the current price?
The data as of Oct 2, 2026: price $9.70, calculated fair value $23.30 (+140%), Quality Score 59/100, 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 KLYCY calculated?
We run Kunlun Energy Co Ltd PK through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $23.30, 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 14.5 % above its aggregate fair value. Kunlun Energy Co Ltd PK currently trades 58 % 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 Co Ltd PK (KLYCY)?
The closing price on Oct 2, 2026 was $9.70. Our model-based fair value is $23.30, about +140% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kunlun Energy Co Ltd PK right now?
The price is below even our cautious bear case ($16.31). The market is more pessimistic than our downside scenario. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($16.31 to $30.29) leaves room in how you read the outcome.
Key figures of Kunlun Energy Co Ltd PK
How large is the market capitalisation of Kunlun Energy Co Ltd PK (KLYCY)?
The market capitalisation of Kunlun Energy Co Ltd PK is $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 Co Ltd PK (KLYCY)?
The price-to-sales ratio of Kunlun Energy Co Ltd PK is 0.29 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kunlun Energy Co Ltd PK (KLYCY)?
Earnings per share at Kunlun Energy Co Ltd PK are $0.9100 (price ÷ EPS = P/E 10.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kunlun Energy Co Ltd PK (KLYCY)?
The dividend yield of Kunlun Energy Co Ltd PK is 3.3% (payout 34.7%). 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 Co Ltd PK (KLYCY)?
The net margin of Kunlun Energy Co Ltd PK 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 Co Ltd PK (KLYCY)?
The return on equity (ROE) of Kunlun Energy Co Ltd PK is 9.4% (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 Kunlun Energy Co Ltd PK (KLYCY)?
On an EBIT basis the return on assets of Kunlun Energy Co Ltd PK is 9.0% (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 Co Ltd PK (KLYCY)?
The operating margin of Kunlun Energy Co Ltd PK is 5.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kunlun Energy Co Ltd PK (KLYCY)?
Revenue at Kunlun Energy Co Ltd PK is growing +2.5% versus a year earlier (3y avg +3.1%). 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 Co Ltd PK (KLYCY)?
Earnings per share at Kunlun Energy Co Ltd PK are growing −17.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Kunlun Energy Co Ltd PK (KLYCY) hold?
Kunlun Energy Co Ltd PK 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 Co Ltd PK in the live analysis
One click puts Kunlun Energy Co Ltd PK on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Oct 2, 2026