China Tower

Decelerating 5G Expansion Will Erode Core Tower Value

AnalystLowTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

10 Jun 25

Updated

10 Jun 25

AnalystLowTarget's Fair Value

HK$10.09

16.9% overvalued

10 Jun

HK$11.80

24.2%

7.2%

Author's Valuation

HK$10.1

16.9% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

HK$10.1

16.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.54%

Telecom Services and Carriers revenue growth rate

2.76%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.89%

Calculation

CN¥16.11b

Earnings '28

12.21x

PE Ratio '28

CN¥196.73b

Market Cap '28

CN¥196.73b

Market Cap '28

17.48b

No. shares '28

CN¥11.25

Share Price '28

CN¥11.25 Share Price '28

Discounted to 2025 @ 6.81% p.a.

CN¥9.24

Fair Value '25

CN¥9.24 Fair Value '25

Converted to HKD @ 1.0925 CNY/HKD Exchange Rate

HK$10.09

Fair Value '25