Life Insurance And Logistics Acquisitions Will Diversify Future Income Streams

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

09 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

HK$9.47

17.8% undervalued

04 Sep

HK$7.78

1Y

13.2%

7D

0.3%

Loading

1Y

13.2%

7D

0.3%

Edit anytime before May 12 5:59 AM. Then post Updates to your followers.

Author's Valuation

HK$9.5

17.8% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Increased 7.70%

Shared on23 Apr 25
Fair value Increased 0.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Decreased 0.34%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Decreased 6.28%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

HK$9.5

17.8% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

6.12%

Industrials revenue growth rate

0.17%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

9.93%

Calculation

HK$3.42b

Earnings '28

x

14.86x

PE Ratio '28

=

HK$50.77b

Market Cap '28

HK$50.77b

Market Cap '28

/

4.00b

No. shares '28

=

HK$12.70

Share Price '28

HK$12.70 Share Price '28

Discounted to 2025 @ 10.04% p.a.

=

HK$9.53

Fair Value '25