As of 2025-07-25, the Intrinsic Value of China Hongqiao Group Ltd (1378.HK) is 35.93 HKD. This 1378.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.00 HKD, the upside of China Hongqiao Group Ltd is 63.30%.
The range of the Intrinsic Value is 29.38 - 46.29 HKD
Based on its market price of 22.00 HKD and our intrinsic valuation, China Hongqiao Group Ltd (1378.HK) is undervalued by 63.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.38 - 46.29 | 35.93 | 63.3% |
| DCF (Growth 10y) | 32.00 - 49.13 | 38.68 | 75.8% |
| DCF (EBITDA 5y) | 40.44 - 55.08 | 46.69 | 112.2% |
| DCF (EBITDA 10y) | 39.94 - 56.59 | 47.00 | 113.7% |
| Fair Value | 66.00 - 66.00 | 66.00 | 200.00% |
| P/E | 22.85 - 30.10 | 24.62 | 11.9% |
| EV/EBITDA | 26.31 - 46.77 | 37.21 | 69.1% |
| EPV | 12.60 - 18.56 | 15.58 | -29.2% |
| DDM - Stable | 13.89 - 27.38 | 20.64 | -6.2% |
| DDM - Multi | 18.38 - 28.27 | 22.28 | 1.3% |
| Market Cap (mil) | 204,342.81 |
| Beta | 1.23 |
| Outstanding shares (mil) | 9,288.31 |
| Enterprise Value (mil) | 234,015.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.46% |
| Cost of Debt | 4.86% |
| WACC | 9.05% |