What is the intrinsic value of 66.HK?

As of 2026-05-13, the Intrinsic Value of MTR Corp Ltd (66.HK) is 27.66 HKD. This 66.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.82 HKD, the upside of MTR Corp Ltd is -18.20%.

The range of the Intrinsic Value is 17.86 - 53.16 HKD

Is 66.HK undervalued or overvalued?

Based on its market price of 33.82 HKD and our intrinsic valuation, MTR Corp Ltd (66.HK) is overvalued by 18.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	17.86 - 53.16	27.66	-18.2%
DCF (Growth 10y)	18.67 - 50.24	27.50	-18.7%
DCF (EBITDA 5y)	41.40 - 48.57	46.23	36.7%
DCF (EBITDA 10y)	41.41 - 51.53	47.46	40.3%
Fair Value	61.50 - 61.50	61.50	81.84%
P/E	13.51 - 35.47	23.89	-29.4%
EV/EBITDA	28.03 - 44.55	37.06	9.6%
EPV	(0.40) - 2.01	0.80	-97.6%
DDM - Stable	24.45 - 72.98	48.71	44.0%
DDM - Multi	14.73 - 32.37	20.05	-40.7%