Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Real Estate Management and Development
/
Swire Properties
1972
Swire Properties
Swire Properties will see a revenue growth of 37% with future PE hitting 15x
VA
Valar_Morghulis
Invested
Community Contributor
Published
17 Jul 25
Updated
17 Jul 25
1
Set Fair Value
0
votes
Share
Valar_Morghulis
's Fair Value
HK$23.00
9.0% undervalued
intrinsic discount
17 Jul
HK$20.94
Loading
1Y
47.7%
7D
1.7%
Author's Valuation
HK$23.0
9.0% undervalued
intrinsic discount
Valar_Morghulis's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Valar_Morghulis
's
Fair Value
HK$23.0
9.0% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-766m
77b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue HK$76.8b
Earnings HK$13.3b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.98%
Real Estate revenue growth rate
0.37%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.81%
Calculation
HK$13.33b
Earnings '30
x
14.99x
PE Ratio '30
=
HK$199.80b
Market Cap '30
HK$199.80b
Market Cap '30
/
5.57b
No. shares '30
=
HK$35.88
Share Price '30
HK$35.88
Share Price '30
Discounted to 2025 @ 9.47% p.a.
=
HK$22.82
Fair Value '25
