What is the intrinsic value of 45.HK?

As of 2025-05-23, the Intrinsic Value of Hongkong and Shanghai Hotels Ltd (45.HK) is 6.47 HKD. This 45.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.42 HKD, the upside of Hongkong and Shanghai Hotels Ltd is 19.40%.

The range of the Intrinsic Value is (1.28) - 20.72 HKD

Is 45.HK undervalued or overvalued?

Based on its market price of 5.42 HKD and our intrinsic valuation, Hongkong and Shanghai Hotels Ltd (45.HK) is undervalued by 19.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(311.27) - (25.08)	(34.52)	-736.9%
DCF (Growth 10y)	(17.34) - 16.03	(16.48)	-404.0%
DCF (EBITDA 5y)	(1.28) - 20.72	6.47	19.4%
DCF (EBITDA 10y)	2.27 - 45.47	16.44	203.2%
Fair Value	-2.83 - -2.83	-2.83	-152.19%
P/E	(4.94) - (5.79)	(5.09)	-193.9%
EV/EBITDA	(3.01) - 9.35	3.76	-30.7%
EPV	(2.20) - 7.96	2.88	-46.8%
DDM - Stable	(11.24) - (45.64)	(28.44)	-624.7%
DDM - Multi	(2.46) - (7.93)	(3.78)	-169.7%