Wharf Real Estate Investment

Greater China Urbanization And Middle Class Will Energize Retail Destinations

AnalystHighTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

20 Jun 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

HK$31.00

24.5% undervalued

15 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

9.92%

Calculation

HK$9.57b

Earnings '28

13.03x

PE Ratio '28

HK$124.69b

Market Cap '28

HK$124.69b

Market Cap '28

3.04b

No. shares '28

HK$41.07

Share Price '28

HK$41.07 Share Price '28

Discounted to 2025 @ 9.83% p.a.

HK$31.00

Fair Value '25