Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Real Estate Management and Development
/
Wharf (Holdings)
4
Wharf (Holdings)
Trade Wars Will Weaken Rents Despite Resilient Malls
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
21 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
HK$16.30
34.5% overvalued
intrinsic discount
20 Aug
HK$21.92
Loading
1Y
10.4%
7D
2.3%
Author's Valuation
HK$16.3
34.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
HK$16.3
34.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-3b
45b
2014
2017
2020
2023
2025
2026
2028
Revenue HK$12.3b
Earnings HK$7.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.94%
Real Estate revenue growth rate
0.25%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.32%
Calculation
HK$7.07b
Earnings '28
x
9.19x
PE Ratio '28
=
HK$64.93b
Market Cap '28
HK$64.93b
Market Cap '28
/
3.06b
No. shares '28
=
HK$21.25
Share Price '28
HK$21.25
Share Price '28
Discounted to 2025 @ 9.25% p.a.
=
HK$16.30
Fair Value '25
