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
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%.
| 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% |
| 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% |