As of 2025-05-18, the Intrinsic Value of Tian Teck Land Ltd (266.HK) is 7.00 HKD. This 266.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.98 HKD, the upside of Tian Teck Land Ltd is 253.30%.
The range of the Intrinsic Value is 5.68 - 9.45 HKD
Based on its market price of 1.98 HKD and our intrinsic valuation, Tian Teck Land Ltd (266.HK) is undervalued by 253.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.68 - 9.45 | 7.00 | 253.3% |
| DCF (Growth 10y) | 6.14 - 10.04 | 7.51 | 279.3% |
| DCF (EBITDA 5y) | 4.43 - 7.80 | 5.82 | 193.9% |
| DCF (EBITDA 10y) | 5.15 - 8.55 | 6.51 | 228.8% |
| Fair Value | -3.34 - -3.34 | -3.34 | -268.87% |
| P/E | (4.01) - 5.75 | 0.66 | -66.6% |
| EV/EBITDA | 3.59 - 7.03 | 5.11 | 158.2% |
| EPV | 5.78 - 8.14 | 6.96 | 251.5% |
| DDM - Stable | (5.73) - (14.08) | (9.91) | -600.3% |
| DDM - Multi | 8.56 - 17.08 | 11.48 | 479.7% |
| Market Cap (mil) | 939.97 |
| Beta | 0.02 |
| Outstanding shares (mil) | 474.73 |
| Enterprise Value (mil) | 484.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.72% |
| Cost of Debt | 4.25% |
| WACC | 6.26% |