As of 2025-05-27, the Intrinsic Value of China Overseas Land & Investment Ltd (688.HK) is 15.79 HKD. This 688.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.02 HKD, the upside of China Overseas Land & Investment Ltd is 21.30%.
The range of the Intrinsic Value is 4.06 - 184.70 HKD
Based on its market price of 13.02 HKD and our intrinsic valuation, China Overseas Land & Investment Ltd (688.HK) is undervalued by 21.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.06 - 184.70 | 15.79 | 21.3% |
| DCF (Growth 10y) | 16.34 - 368.82 | 39.21 | 201.2% |
| DCF (EBITDA 5y) | 26.01 - 37.94 | 29.46 | 126.3% |
| DCF (EBITDA 10y) | 31.99 - 49.68 | 37.65 | 189.1% |
| Fair Value | 7.79 - 7.79 | 7.79 | -40.16% |
| P/E | 8.55 - 20.85 | 12.44 | -4.5% |
| EV/EBITDA | 11.68 - 19.42 | 13.87 | 6.6% |
| EPV | 22.35 - 35.50 | 28.93 | 122.2% |
| DDM - Stable | 14.77 - 41.57 | 28.17 | 116.4% |
| DDM - Multi | 31.35 - 66.63 | 42.43 | 225.9% |
| Market Cap (mil) | 142,502.60 |
| Beta | 1.35 |
| Outstanding shares (mil) | 10,944.90 |
| Enterprise Value (mil) | 271,618.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.71% |
| Cost of Debt | 5.00% |
| WACC | 5.26% |