What is the intrinsic value of 66.HK?

As of 2025-09-12, the Intrinsic Value of MTR Corp Ltd (66.HK) is 35.22 HKD. This 66.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.66 HKD, the upside of MTR Corp Ltd is 32.10%.

The range of the Intrinsic Value is 26.70 - 49.72 HKD

Is 66.HK undervalued or overvalued?

Based on its market price of 26.66 HKD and our intrinsic valuation, MTR Corp Ltd (66.HK) is undervalued by 32.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26.70 - 49.72	35.22	32.1%
DCF (Growth 10y)	30.38 - 54.28	39.28	47.3%
DCF (EBITDA 5y)	48.87 - 63.93	55.66	108.8%
DCF (EBITDA 10y)	48.41 - 67.92	57.08	114.1%
Fair Value	63.34 - 63.34	63.34	137.60%
P/E	29.87 - 40.79	35.79	34.3%
EV/EBITDA	32.88 - 42.88	37.52	40.7%
EPV	(4.07) - (1.79)	(2.93)	-111.0%
DDM - Stable	16.46 - 36.53	26.50	-0.6%
DDM - Multi	22.38 - 38.53	28.30	6.1%