Wharf Real Estate Investment

Asian Urbanization And Digital Retail Will Ignite Iconic Growth

AnalystHighTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

20 Jun 25

Updated

20 Aug 25

AnalystHighTarget's Fair Value

HK$31.00

24.5% undervalued

20 Aug

HK$23.40

6.8%

-4.4%

Author's Valuation

HK$31.0

24.5% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

HK$31.0

24.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.55%

Real Estate revenue growth rate

0.24%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.90%

Calculation

HK$9.63b

Earnings '28

12.98x

PE Ratio '28

HK$124.93b

Market Cap '28

HK$124.93b

Market Cap '28

3.04b

No. shares '28

HK$41.15

Share Price '28

HK$41.15 Share Price '28

Discounted to 2025 @ 9.90% p.a.

HK$31.00

Fair Value '25