What is the intrinsic value of 1589.HK?

As of 2025-06-15, the Intrinsic Value of China Logistics Property Holdings Co Ltd (1589.HK) is 3.27 HKD. This 1589.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.32 HKD, the upside of China Logistics Property Holdings Co Ltd is -24.30%.

The range of the Intrinsic Value is 0.71 - 16.75 HKD

Is 1589.HK undervalued or overvalued?

Based on its market price of 4.32 HKD and our intrinsic valuation, China Logistics Property Holdings Co Ltd (1589.HK) is overvalued by 24.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.71 - 16.75	3.27	-24.3%
DCF (Growth 10y)	2.60 - 26.53	6.44	49.2%
DCF (EBITDA 5y)	0.55 - 4.78	2.79	-35.4%
DCF (EBITDA 10y)	2.26 - 9.30	5.60	29.6%
Fair Value	-0.10 - -0.10	-0.10	-102.33%
P/E	(0.13) - 1.64	0.66	-84.8%
EV/EBITDA	(1.26) - 2.46	0.20	-95.3%
EPV	(2.19) - (1.43)	(1.81)	-141.9%
DDM - Stable	0.08 - 0.32	0.20	-95.4%
DDM - Multi	1.82 - 6.11	2.84	-34.4%