What is the intrinsic value of 6055.HK?

As of 2025-07-16, the Intrinsic Value of China Tobacco International HK Co Ltd (6055.HK) is 35.98 HKD. This 6055.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.65 HKD, the upside of China Tobacco International HK Co Ltd is 6.90%.

The range of the Intrinsic Value is 21.47 - 100.56 HKD

Is 6055.HK undervalued or overvalued?

Based on its market price of 33.65 HKD and our intrinsic valuation, China Tobacco International HK Co Ltd (6055.HK) is undervalued by 6.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	21.47 - 100.56	35.98	6.9%
DCF (Growth 10y)	29.65 - 129.32	48.06	42.8%
DCF (EBITDA 5y)	14.23 - 38.50	26.15	-22.3%
DCF (EBITDA 10y)	20.36 - 49.16	33.78	0.4%
Fair Value	30.86 - 30.86	30.86	-8.30%
P/E	8.28 - 17.45	13.30	-60.5%
EV/EBITDA	8.82 - 29.48	16.34	-51.4%
EPV	11.43 - 18.15	14.79	-56.0%
DDM - Stable	16.28 - 73.73	45.01	33.7%
DDM - Multi	27.19 - 92.15	41.58	23.6%