As of 2025-05-18, the Intrinsic Value of Cathay Pacific Airways Ltd (293.HK) is 24.89 HKD. This 293.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.34 HKD, the upside of Cathay Pacific Airways Ltd is 140.70%.
The range of the Intrinsic Value is 16.79 - 41.10 HKD
Based on its market price of 10.34 HKD and our intrinsic valuation, Cathay Pacific Airways Ltd (293.HK) is undervalued by 140.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.79 - 41.10 | 24.89 | 140.7% |
| DCF (Growth 10y) | 21.43 - 49.70 | 30.89 | 198.7% |
| DCF (EBITDA 5y) | 9.88 - 14.80 | 11.56 | 11.8% |
| DCF (EBITDA 10y) | 15.59 - 23.84 | 18.75 | 81.4% |
| Fair Value | 7.68 - 7.68 | 7.68 | -25.75% |
| P/E | 13.30 - 22.57 | 17.15 | 65.9% |
| EV/EBITDA | 0.55 - 9.08 | 3.84 | -62.9% |
| EPV | 68.13 - 116.69 | 92.41 | 793.7% |
| DDM - Stable | 7.92 - 22.50 | 15.21 | 47.1% |
| DDM - Multi | 10.98 - 25.00 | 15.32 | 48.2% |
| Market Cap (mil) | 66,583.50 |
| Beta | 0.21 |
| Outstanding shares (mil) | 6,439.41 |
| Enterprise Value (mil) | 124,524.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.35% |
| Cost of Debt | 4.25% |
| WACC | 7.07% |