As of 2025-07-10, the Intrinsic Value of Sun Hung Kai Properties Ltd (16.HK) is 127.43 HKD. This 16.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.60 HKD, the upside of Sun Hung Kai Properties Ltd is 37.60%.
The range of the Intrinsic Value is 77.15 - 271.35 HKD
Based on its market price of 92.60 HKD and our intrinsic valuation, Sun Hung Kai Properties Ltd (16.HK) is undervalued by 37.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.15 - 271.35 | 127.43 | 37.6% |
| DCF (Growth 10y) | 80.81 - 253.38 | 125.81 | 35.9% |
| DCF (EBITDA 5y) | 98.03 - 114.65 | 107.41 | 16.0% |
| DCF (EBITDA 10y) | 101.87 - 126.67 | 114.80 | 24.0% |
| Fair Value | 30.06 - 30.06 | 30.06 | -67.53% |
| P/E | 55.94 - 143.59 | 95.37 | 3.0% |
| EV/EBITDA | 68.29 - 90.46 | 84.11 | -9.2% |
| EPV | 90.15 - 131.83 | 110.99 | 19.9% |
| DDM - Stable | 60.79 - 199.57 | 130.18 | 40.6% |
| DDM - Multi | 91.07 - 218.50 | 127.01 | 37.2% |
| Market Cap (mil) | 268,334.44 |
| Beta | 0.63 |
| Outstanding shares (mil) | 2,897.78 |
| Enterprise Value (mil) | 376,952.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.82% |
| Cost of Debt | 4.25% |
| WACC | 5.74% |