1275.HK
New Century Real Estate Investment Trust
Price:  
2.01 
HKD
Volume:  
56,600.00
Hong Kong | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1275.HK Intrinsic Value

66.70 %
Upside

What is the intrinsic value of 1275.HK?

As of 2025-07-09, the Intrinsic Value of New Century Real Estate Investment Trust (1275.HK) is 3.35 HKD. This 1275.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.01 HKD, the upside of New Century Real Estate Investment Trust is 66.70%.

The range of the Intrinsic Value is 2.47 - 5.34 HKD

Is 1275.HK undervalued or overvalued?

Based on its market price of 2.01 HKD and our intrinsic valuation, New Century Real Estate Investment Trust (1275.HK) is undervalued by 66.70%.

2.01 HKD
Stock Price
3.35 HKD
Intrinsic Value
Intrinsic Value Details

1275.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.47 - 5.34 3.35 66.7%
DCF (Growth 10y) 2.66 - 5.61 3.57 77.4%
DCF (EBITDA 5y) 1.61 - 2.10 1.85 -7.9%
DCF (EBITDA 10y) 2.02 - 2.82 2.38 18.5%
Fair Value -3.04 - -3.04 -3.04 -251.13%
P/E (10.78) - (17.25) (13.31) -762.0%
EV/EBITDA 1.09 - 3.15 2.13 5.9%
EPV 1.96 - 3.66 2.81 39.7%
DDM - Stable (4.41) - (8.60) (6.50) -423.5%
DDM - Multi (3.02) - (4.75) (3.71) -284.6%

1275.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,985.90
Beta 0.85
Outstanding shares (mil) 988.01
Enterprise Value (mil) 1,982.00
Market risk premium 5.34%
Cost of Equity 9.90%
Cost of Debt 8.51%
WACC 8.20%