1576.HK
Qilu Expressway Co Ltd
Price:  
2.04 
HKD
Volume:  
132,000.00
China | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1576.HK Intrinsic Value

32.30 %
Upside

What is the intrinsic value of 1576.HK?

As of 2025-07-10, the Intrinsic Value of Qilu Expressway Co Ltd (1576.HK) is 2.70 HKD. This 1576.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.04 HKD, the upside of Qilu Expressway Co Ltd is 32.30%.

The range of the Intrinsic Value is 0.88 - 5.80 HKD

Is 1576.HK undervalued or overvalued?

Based on its market price of 2.04 HKD and our intrinsic valuation, Qilu Expressway Co Ltd (1576.HK) is undervalued by 32.30%.

2.04 HKD
Stock Price
2.70 HKD
Intrinsic Value
Intrinsic Value Details

1576.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.88 - 5.80 2.70 32.3%
DCF (Growth 10y) 4.29 - 11.52 6.97 241.9%
DCF (EBITDA 5y) 9.23 - 25.66 17.83 774.1%
DCF (EBITDA 10y) 13.18 - 34.61 23.97 1075.0%
Fair Value 1.33 - 1.33 1.33 -34.94%
P/E 3.10 - 4.61 3.80 86.3%
EV/EBITDA (1.91) - 5.75 1.85 -9.2%
EPV (14.58) - (17.29) (15.94) -881.2%
DDM - Stable 1.16 - 2.40 1.78 -12.7%
DDM - Multi 3.53 - 5.79 4.40 115.5%

1576.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,080.00
Beta 0.30
Outstanding shares (mil) 2,000.00
Enterprise Value (mil) 15,538.18
Market risk premium 5.98%
Cost of Equity 13.98%
Cost of Debt 4.25%
WACC 5.98%