1848.HK
China Aircraft Leasing Group Holdings Ltd
Price:  
4.18 
HKD
Volume:  
476,500.00
Hong Kong | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1848.HK Intrinsic Value

986.40 %
Upside

What is the intrinsic value of 1848.HK?

As of 2025-07-10, the Intrinsic Value of China Aircraft Leasing Group Holdings Ltd (1848.HK) is 45.41 HKD. This 1848.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 4.18 HKD, the upside of China Aircraft Leasing Group Holdings Ltd is 986.40%.

The range of the Intrinsic Value is 24.92 - 71.71 HKD

Is 1848.HK undervalued or overvalued?

Based on its market price of 4.18 HKD and our intrinsic valuation, China Aircraft Leasing Group Holdings Ltd (1848.HK) is undervalued by 986.40%.

4.18 HKD
Stock Price
45.41 HKD
Intrinsic Value
Intrinsic Value Details

1848.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (44.45) - 394.80 (32.32) -873.1%
DCF (Growth 10y) (30.65) - 983.81 (2.86) -168.4%
DCF (EBITDA 5y) 24.92 - 71.71 45.41 986.4%
DCF (EBITDA 10y) 23.57 - 109.04 57.91 1285.4%
Fair Value 2.19 - 2.19 2.19 -47.70%
P/E 3.88 - 7.81 5.73 37.0%
EV/EBITDA (20.97) - 26.23 (4.90) -217.1%
EPV (108.81) - (170.39) (139.60) -3439.7%
DDM - Stable 1.91 - 15.49 8.70 108.1%
DDM - Multi 4.32 - 26.71 7.37 76.4%

1848.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,112.64
Beta 0.87
Outstanding shares (mil) 744.65
Enterprise Value (mil) 47,929.64
Market risk premium 5.98%
Cost of Equity 13.28%
Cost of Debt 10.59%
WACC 8.56%