As of 2025-06-03, the Intrinsic Value of Tsim Sha Tsui Properties Ltd (247.HK) is 13.21 HKD. This 247.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.20 HKD, the upside of Tsim Sha Tsui Properties Ltd is -31.20%.
The range of the Intrinsic Value is 9.62 - 22.41 HKD
Based on its market price of 19.20 HKD and our intrinsic valuation, Tsim Sha Tsui Properties Ltd (247.HK) is overvalued by 31.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.62 - 22.41 | 13.21 | -31.2% |
| DCF (Growth 10y) | 9.80 - 20.98 | 12.96 | -32.5% |
| DCF (EBITDA 5y) | 10.20 - 18.50 | 13.51 | -29.7% |
| DCF (EBITDA 10y) | 11.01 - 19.41 | 14.31 | -25.4% |
| Fair Value | 23.81 - 23.81 | 23.81 | 24.02% |
| P/E | 10.90 - 22.89 | 18.10 | -5.7% |
| EV/EBITDA | 8.05 - 20.16 | 13.74 | -28.4% |
| EPV | 26.76 - 34.18 | 30.47 | 58.7% |
| DDM - Stable | 11.64 - 37.91 | 24.78 | 29.0% |
| DDM - Multi | 21.64 - 54.33 | 30.89 | 60.9% |
| Market Cap (mil) | 41,979.27 |
| Beta | 0.14 |
| Outstanding shares (mil) | 2,186.42 |
| Enterprise Value (mil) | 42,687.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.99% |
| Cost of Debt | 4.25% |
| WACC | 5.89% |