As of 2025-07-10, the Intrinsic Value of Chengdu Expressway Co Ltd (1785.HK) is 6.28 HKD. This 1785.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.13 HKD, the upside of Chengdu Expressway Co Ltd is 195.00%.
The range of the Intrinsic Value is 5.45 - 7.45 HKD
Based on its market price of 2.13 HKD and our intrinsic valuation, Chengdu Expressway Co Ltd (1785.HK) is undervalued by 195.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.45 - 7.45 | 6.28 | 195.0% |
| DCF (Growth 10y) | 5.96 - 7.92 | 6.78 | 218.4% |
| DCF (EBITDA 5y) | 4.36 - 7.55 | 6.04 | 183.5% |
| DCF (EBITDA 10y) | 5.15 - 7.97 | 6.58 | 208.7% |
| Fair Value | 2.84 - 2.84 | 2.84 | 33.34% |
| P/E | 4.11 - 6.24 | 5.09 | 139.0% |
| EV/EBITDA | 2.38 - 23.29 | 10.26 | 381.5% |
| EPV | 4.73 - 5.80 | 5.26 | 147.1% |
| DDM - Stable | 1.93 - 3.54 | 2.74 | 28.4% |
| DDM - Multi | 2.56 - 3.79 | 3.07 | 43.9% |
| Market Cap (mil) | 3,527.49 |
| Beta | 0.31 |
| Outstanding shares (mil) | 1,656.10 |
| Enterprise Value (mil) | 4,226.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.35% |
| Cost of Debt | 5.00% |
| WACC | 8.12% |