Tencent Holdings

Tencent's robust growth prospects will have a 22x impact on their future PE ratio

Panayiotis

Not Invested

Community Contributor

Published

19 Feb 25

Updated

24 Feb 25

Panayiotis's Fair Value

HK$508.40

16.5% overvalued

24 Feb

HK$592.50

60.0%

5.9%

Author's Valuation

HK$508.4

16.5% overvalued

Panayiotis's Fair Value

Narrative

Updates0

Panayiotis'sFair Value

HK$508.4

16.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.84%

Interactive Media and Services revenue growth rate

0.44%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.52%

Calculation

CN¥271.97b

Earnings '30

22.00x

PE Ratio '30

CN¥5.98t

Market Cap '30

CN¥5.98t

Market Cap '30

8.69b

No. shares '30

CN¥688.64

Share Price '30

CN¥688.64 Share Price '30

Discounted to 2025 @ 8.15% p.a.

CN¥465.34

Fair Value '25

CN¥465.34 Fair Value '25

Converted to HKD @ 1.0683 CNY/HKD Exchange Rate

HK$497.12

Fair Value '25