As of 2025-05-23, the Intrinsic Value of Miramar Hotel and Investment Co Ltd (71.HK) is 31.75 HKD. This 71.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.62 HKD, the upside of Miramar Hotel and Investment Co Ltd is 230.10%.
The range of the Intrinsic Value is 26.96 - 40.34 HKD
Based on its market price of 9.62 HKD and our intrinsic valuation, Miramar Hotel and Investment Co Ltd (71.HK) is undervalued by 230.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.96 - 40.34 | 31.75 | 230.1% |
| DCF (Growth 10y) | 31.11 - 47.34 | 36.94 | 284.0% |
| DCF (EBITDA 5y) | 22.42 - 30.00 | 24.81 | 158.0% |
| DCF (EBITDA 10y) | 26.86 - 36.50 | 30.09 | 212.8% |
| Fair Value | 12.57 - 12.57 | 12.57 | 30.65% |
| P/E | 7.95 - 27.62 | 11.58 | 20.3% |
| EV/EBITDA | 18.31 - 28.94 | 21.56 | 124.1% |
| EPV | 23.49 - 30.44 | 26.97 | 180.3% |
| DDM - Stable | 9.41 - 21.74 | 15.58 | 61.9% |
| DDM - Multi | 12.46 - 23.46 | 16.38 | 70.3% |
| Market Cap (mil) | 6,647.03 |
| Beta | 0.17 |
| Outstanding shares (mil) | 690.96 |
| Enterprise Value (mil) | 747.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.75% |
| Cost of Debt | 4.25% |
| WACC | 6.71% |