As of 2025-06-04, the Intrinsic Value of CK Hutchison Holdings Ltd (1.HK) is 54.91 HKD. This 1.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.80 HKD, the upside of CK Hutchison Holdings Ltd is 19.90%.
The range of the Intrinsic Value is 5.95 - 282.37 HKD
Based on its market price of 45.80 HKD and our intrinsic valuation, CK Hutchison Holdings Ltd (1.HK) is undervalued by 19.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.95 - 282.37 | 54.91 | 19.9% |
| DCF (Growth 10y) | 18.36 - 311.76 | 70.80 | 54.6% |
| DCF (EBITDA 5y) | 10.47 - 41.61 | 28.85 | -37.0% |
| DCF (EBITDA 10y) | 18.60 - 61.34 | 41.14 | -10.2% |
| Fair Value | 22.31 - 22.31 | 22.31 | -51.29% |
| P/E | 34.98 - 61.21 | 47.44 | 3.6% |
| EV/EBITDA | 25.36 - 54.92 | 41.02 | -10.4% |
| EPV | 226.64 - 438.30 | 332.47 | 625.9% |
| DDM - Stable | 44.16 - 140.24 | 92.20 | 101.3% |
| DDM - Multi | 87.79 - 204.83 | 121.60 | 165.5% |
| Market Cap (mil) | 175,415.83 |
| Beta | 0.68 |
| Outstanding shares (mil) | 3,830.04 |
| Enterprise Value (mil) | 473,412.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.97% |
| Cost of Debt | 6.05% |
| WACC | 5.90% |