As of 2025-06-03, the Intrinsic Value of China Mobile Ltd (941.HK) is 91.54 HKD. This 941.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.05 HKD, the upside of China Mobile Ltd is 4.00%.
The range of the Intrinsic Value is 78.90 - 110.83 HKD
Based on its market price of 88.05 HKD and our intrinsic valuation, China Mobile Ltd (941.HK) is undervalued by 4.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.90 - 110.83 | 91.54 | 4.0% |
| DCF (Growth 10y) | 88.61 - 122.50 | 102.09 | 16.0% |
| DCF (EBITDA 5y) | 89.92 - 147.68 | 116.64 | 32.5% |
| DCF (EBITDA 10y) | 94.16 - 150.88 | 119.60 | 35.8% |
| Fair Value | 60.39 - 60.39 | 60.39 | -31.42% |
| P/E | 69.31 - 210.23 | 134.32 | 52.6% |
| EV/EBITDA | 85.20 - 270.15 | 152.10 | 72.7% |
| EPV | 163.97 - 207.29 | 185.63 | 110.8% |
| DDM - Stable | 102.69 - 200.93 | 151.81 | 72.4% |
| DDM - Multi | 68.32 - 104.99 | 82.85 | -5.9% |
| Market Cap (mil) | 1,877,331.60 |
| Beta | 0.63 |
| Outstanding shares (mil) | 21,321.20 |
| Enterprise Value (mil) | 1,647,549.90 |
| Market risk premium | 5.81% |
| Cost of Equity | 7.57% |
| Cost of Debt | 4.25% |
| WACC | 7.25% |