Wharf Real Estate Investment

Oversupply And Shifting Work Trends Will Depress Hong Kong Assets

AnalystLowTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

23 Jun 25

Updated

20 Aug 25

AnalystLowTarget's Fair Value

HK$18.80

25.4% overvalued

20 Aug

HK$23.58

7.2%

-4.1%

Author's Valuation

HK$18.8

25.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

HK$18.8

25.4% overvalued

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

9.88%

Calculation

HK$6.44b

Earnings '28

11.77x

PE Ratio '28

HK$75.77b

Market Cap '28

HK$75.77b

Market Cap '28

3.04b

No. shares '28

HK$24.95

Share Price '28

HK$24.95 Share Price '28

Discounted to 2025 @ 9.90% p.a.

HK$18.80

Fair Value '25