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
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%.
| 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% |
| 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% |