83.HK
Sino Land Co Ltd
Price:  
8.62 
HKD
Volume:  
6,013,607.00
Hong Kong | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

83.HK Intrinsic Value

-47.80 %
Upside

What is the intrinsic value of 83.HK?

As of 2025-07-11, the Intrinsic Value of Sino Land Co Ltd (83.HK) is 4.50 HKD. This 83.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.62 HKD, the upside of Sino Land Co Ltd is -47.80%.

The range of the Intrinsic Value is 2.87 - 11.33 HKD

Is 83.HK undervalued or overvalued?

Based on its market price of 8.62 HKD and our intrinsic valuation, Sino Land Co Ltd (83.HK) is overvalued by 47.80%.

8.62 HKD
Stock Price
4.50 HKD
Intrinsic Value
Intrinsic Value Details

83.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.87 - 11.33 4.50 -47.8%
DCF (Growth 10y) 3.65 - 13.77 5.61 -34.9%
DCF (EBITDA 5y) 4.33 - 6.94 5.33 -38.1%
DCF (EBITDA 10y) 4.58 - 7.56 5.72 -33.6%
Fair Value 9.85 - 9.85 9.85 14.30%
P/E 7.82 - 9.64 8.66 0.5%
EV/EBITDA 2.47 - 5.14 3.69 -57.2%
EPV 5.88 - 8.13 7.00 -18.7%
DDM - Stable 5.18 - 27.63 16.40 90.3%
DDM - Multi 9.61 - 38.70 15.26 77.0%

83.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 78,873.86
Beta 0.49
Outstanding shares (mil) 9,150.10
Enterprise Value (mil) 78,722.86
Market risk premium 5.98%
Cost of Equity 6.31%
Cost of Debt 4.25%
WACC 6.28%