As of 2025-07-08, the Intrinsic Value of Hysan Development Co Ltd (14.HK) is 19.47 HKD. This 14.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.08 HKD, the upside of Hysan Development Co Ltd is 29.10%.
The range of the Intrinsic Value is 11.79 - 31.81 HKD
Based on its market price of 15.08 HKD and our intrinsic valuation, Hysan Development Co Ltd (14.HK) is undervalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.79 - 31.81 | 19.47 | 29.1% |
| DCF (Growth 10y) | 15.01 - 35.00 | 22.71 | 50.6% |
| DCF (EBITDA 5y) | 5.53 - 25.54 | 13.91 | -7.8% |
| DCF (EBITDA 10y) | 9.92 - 29.53 | 18.03 | 19.6% |
| Fair Value | 11.03 - 11.03 | 11.03 | -26.88% |
| P/E | 2.23 - 9.08 | 3.71 | -75.4% |
| EV/EBITDA | (0.67) - 19.20 | 8.02 | -46.8% |
| EPV | (2.84) - 3.44 | 0.30 | -98.0% |
| DDM - Stable | 3.02 - 6.35 | 4.69 | -68.9% |
| DDM - Multi | 4.76 - 6.72 | 5.51 | -63.4% |
| Market Cap (mil) | 15,487.31 |
| Beta | 0.64 |
| Outstanding shares (mil) | 1,027.01 |
| Enterprise Value (mil) | 40,437.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.73% |
| Cost of Debt | 6.83% |
| WACC | 5.83% |