As of 2025-07-13, the Intrinsic Value of Tai Sang Land Development Ltd (89.HK) is 1.04 HKD. This 89.HK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.90 HKD, the upside of Tai Sang Land Development Ltd is -45.30%.
The range of the Intrinsic Value is (3.90) - 264.91 HKD
Based on its market price of 1.90 HKD and our intrinsic valuation, Tai Sang Land Development Ltd (89.HK) is overvalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.77) - 201.58 | (0.95) | -149.9% |
| DCF (Growth 10y) | (3.90) - 264.91 | 1.04 | -45.3% |
| DCF (EBITDA 5y) | (1.70) - 5.80 | 1.57 | -17.4% |
| DCF (EBITDA 10y) | (1.66) - 12.44 | 3.39 | 78.4% |
| Fair Value | -22.31 - -22.31 | -22.31 | -1,274.46% |
| P/E | (5.96) - (7.79) | (7.48) | -493.4% |
| EV/EBITDA | (3.83) - (1.68) | (2.90) | -252.4% |
| EPV | (6.91) - (1.55) | (4.23) | -322.9% |
| DDM - Stable | (17.65) - (68.30) | (42.97) | -2361.8% |
| DDM - Multi | (19.33) - (60.63) | (29.62) | -1658.8% |
| Market Cap (mil) | 546.57 |
| Beta | 0.31 |
| Outstanding shares (mil) | 287.67 |
| Enterprise Value (mil) | 3,053.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.47% |
| Cost of Debt | 11.93% |
| WACC | 10.12% |