Swire Properties

Mixed-use Projects In China And Hong Kong Will Transform Cities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

16 Mar 25

Updated

23 Nov 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

31.8%

7D

-1.1%

Loading

1Y

31.8%

7D

-1.1%

You can edit this narrative until Nov 24 10:05 AM. Then, changes will post as Updates.

Author's Valuation

HK$23.7311.0% undervalued

AnalystConsensusTarget Fair Value

Shared on 23 Nov 25

Fair value Increased 1.21%

1972: Projected Margins And Revenue Trends Will Support Balanced Outlook

Analysts have raised their fair value estimate for Swire Properties from $23.45 to $23.73. This change is due to slight improvements in projected revenue growth and profit margins.

Shared on 28 Sep 25

Fair value Increased 1.69%

Swire Properties’ key valuation metrics, including Future P/E and Discount Rate, remained effectively unchanged, resulting in only a marginal increase in the consensus Analyst Price Target from HK$23.06 to HK$23.45. What's in the News CFO Fanny Lung intends to retire in May 2026; Roy George Shearer, currently Group Director of Finance at HAECO, will succeed her.

Shared on 06 Sep 25

With both the discount rate and future P/E multiple for Swire Properties essentially unchanged, analysts have left their consensus price target steady at HK$23.06. What's in the News Ms. Lung Ngan Yee (Fanny) will retire as CFO in May 2026 and be succeeded by Roy George Shearer, current Group Director of Finance at HAECO.

Shared on 01 May 25

Fair value Increased 22%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 2.08%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Increased 2.01%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 0.053%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 0.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Decreased 7.38%

AnalystConsensusTarget has increased revenue growth from 7.3% to 8.1% and increased shares outstanding growth rate from -0.0% to -0.0%.

AnalystConsensusTarget Fair Value

HK$23.73

11.0% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

6.57%

Real Estate revenue growth rate

0.18%

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

10.29%

Calculation

HK$9.86b

Earnings '28

x

18.07x

PE Ratio '28

=

HK$178.27b

Market Cap '28

HK$178.27b

Market Cap '28

/

5.63b

No. shares '28

=

HK$31.69

Share Price '28

HK$31.69 Share Price '28

Discounted to 2025 @ 10.12% p.a.

=

HK$23.73

Fair Value '25