As of 2025-07-20, the Intrinsic Value of HKT Trust and HKT Ltd (6823.HK) is 16.44 HKD. This 6823.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.64 HKD, the upside of HKT Trust and HKT Ltd is 30.10%.
The range of the Intrinsic Value is 10.07 - 33.79 HKD
Based on its market price of 12.64 HKD and our intrinsic valuation, HKT Trust and HKT Ltd (6823.HK) is undervalued by 30.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.07 - 33.79 | 16.44 | 30.1% |
| DCF (Growth 10y) | 11.24 - 33.81 | 17.36 | 37.3% |
| DCF (EBITDA 5y) | 7.40 - 9.85 | 8.16 | -35.5% |
| DCF (EBITDA 10y) | 9.11 - 12.59 | 10.39 | -17.8% |
| Fair Value | 3.34 - 3.34 | 3.34 | -73.54% |
| P/E | 9.62 - 16.55 | 12.59 | -0.4% |
| EV/EBITDA | 1.74 - 7.00 | 4.13 | -67.3% |
| EPV | 7.21 - 12.22 | 9.72 | -23.1% |
| DDM - Stable | 5.73 - 18.55 | 12.14 | -4.0% |
| DDM - Multi | 8.46 - 18.69 | 11.38 | -9.9% |
| Market Cap (mil) | 95,808.42 |
| Beta | 0.04 |
| Outstanding shares (mil) | 7,579.78 |
| Enterprise Value (mil) | 137,117.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.71% |
| Cost of Debt | 4.25% |
| WACC | 6.45% |