logo
1997 logo

1997
Wharf Real Estate Investment

Expansion Of Luxury Brands At Harbour City And Times Square Will Improve Future Prospects

AN
Consensus Narrative from 15 Analysts
Published
March 16 2025
Updated
March 19 2025
Share
AnalystConsensusTarget's Fair Value
HK$23.23
16.8% undervalued intrinsic discount
19 Mar
HK$19.32
Loading
1Y
-25.7%
7D
-3.9%

Author's Valuation

HK$23.2

16.8% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Strategic investments in properties and brand portfolio management aim to drive revenue growth and improve net margins through increased rental income.
  • Reduced net debt and borrowing costs position the company to enhance net earnings and stabilize rental revenue amid market revitalization efforts.
  • Economic uncertainties and weak demand in key markets lead to revenue challenges for Wharf, with high vacancies and costly occupancy efforts straining profit margins.

Catalysts

About Wharf Real Estate Investment
    An investment holding company, invests in, develops, owns, and operates properties and hotels in Hong Kong, Mainland China, and Singapore.
What are the underlying business or industry changes driving this perspective?
  • The company has been strategically investing in and enhancing its iconic properties, such as Ocean Terminal and Canton Road Frontage, along with improving occupancy rates in its office portfolio. This could drive future revenue growth through increased demand and rental income.
  • Wharf REIC's proactive brand portfolio management and strong relationships with luxury brands, exemplified by expansions like that of Celine and Louis Vuitton, are expected to bolster retail rental income, thereby improving net margins.
  • The group's reduction in net debt and borrowing costs positions it well to manage future interest expenses, which could lead to better net earnings through reduced financial costs.
  • Efforts to maintain high occupancy rates and flexibility in office lease terms at locations like Harbour City and Times Square are expected to stabilize rental revenue, supporting overall revenue growth.
  • The Hong Kong government's stimulus measures and initiatives to attract quality visitors may potentially revitalize the market. This, along with eventual easing of geopolitical tensions, could enhance revenue and earnings as consumer confidence and spending recover.

Wharf Real Estate Investment Earnings and Revenue Growth

Wharf Real Estate Investment Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Wharf Real Estate Investment's revenue will decrease by 0.6% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 6.9% today to 50.1% in 3 years time.
  • Analysts expect earnings to reach HK$6.6 billion (and earnings per share of HK$2.2) by about March 2028, up from HK$891.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting HK$7.8 billion in earnings, and the most bearish expecting HK$5.5 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 14.3x on those 2028 earnings, down from 69.3x today. This future PE is greater than the current PE for the HK Real Estate industry at 8.1x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 10.09%, as per the Simply Wall St company report.

Wharf Real Estate Investment Future Earnings Per Share Growth

Wharf Real Estate Investment Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Global economic and geopolitical uncertainties are impacting Wharf's key markets in Hong Kong and Mainland China, resulting in decreased group revenue and could continue to affect overall revenues and earnings.
  • Weak demand for commercial properties and a slow recovery in retail sales in Hong Kong signal potential challenges in maintaining or growing rental revenues and margins.
  • The strong Hong Kong dollar against regional currencies negatively affects competitiveness, impacting revenues derived from both tourism and local spending.
  • High market vacancies in office space and continued weak retail rents, despite occupancy efforts, could pressure net margins and earnings.
  • Overall recovery and market sentiment remain challenging and unpredictable, with occupancy costs and incentives needed to attract and retain tenants potentially squeezing profit margins.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of HK$23.227 for Wharf Real Estate Investment based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of HK$31.0, and the most bearish reporting a price target of just HK$17.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be HK$13.1 billion, earnings will come to HK$6.6 billion, and it would be trading on a PE ratio of 14.3x, assuming you use a discount rate of 10.1%.
  • Given the current share price of HK$20.35, the analyst price target of HK$23.23 is 12.4% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives