China Resources Land (SHSC:1109) Stock Valuation, Peer Comparison & Price Targets

Q: What is the Fair Price of 1109 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

1109 (HK$23.9) is trading below our estimate of [[fair value]] (HK$54.44)

Share Price vs Fair Value

What is the Fair Price of 1109 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1109 (HK$23.9) is trading below our estimate of fair value (HK$54.44)

Significantly Below Fair Value: 1109 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1109?

Key metric: As 1109 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1109. This is calculated by dividing 1109's market cap by their current earnings.
What is 1109's PE Ratio?
PE Ratio	5.7x
Earnings	CN¥27.88b
Market Cap	CN¥158.26b

1109 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.9x
Enterprise Value/EBITDA	9.8x
PEG Ratio	1.2x

Price to Earnings Ratio vs Peers

How does 1109's PE Ratio compare to its peers?

The above table shows the PE ratio for 1109 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	9.7x
12 Henderson Land Development	18.7x	17.3%	HK$119.1b
688 China Overseas Land & Investment	6.2x	5.7%	HK$148.4b
1113 CK Asset Holdings	7.1x	1.4%	HK$110.4b
960 Longfor Group Holdings	6.9x	4.7%	HK$78.4b
1109 China Resources Land	5.7x	4.6%	HK$170.4b

Price-To-Earnings vs Peers: 1109 is good value based on its Price-To-Earnings Ratio (5.7x) compared to the peer average (9.6x).

Price to Earnings Ratio vs Industry

How does 1109's PE Ratio compare vs other companies in the HK Real Estate Industry?

6 Companies	Price / Earnings	Estimated Growth	Market Cap
29 Dynamic Holdings	0.3x	n/a	US$227.52m
3883 China Aoyuan Group	0.07x	n/a	US$153.46m
2768 Jiayuan International Group	1.4x	31.6%	US$151.18m
2117 Datang Group Holdings	1.2x	n/a	US$87.18m

6 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 1109 is good value based on its Price-To-Earnings Ratio (5.7x) compared to the Hong Kong Real Estate industry average (7.3x).

Price to Earnings Ratio vs Fair Ratio

What is 1109's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1109 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	5.7x
Fair PE Ratio	12.7x

Price-To-Earnings vs Fair Ratio: 1109 is good value based on its Price-To-Earnings Ratio (5.7x) compared to the estimated Fair Price-To-Earnings Ratio (12.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1109 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	HK$23.90	HK$34.76 +45.5%	13.5%	HK$45.10	HK$28.00	n/a	21
Nov ’25	HK$26.75	HK$34.76 +30.0%	13.5%	HK$45.10	HK$28.00	n/a	21
Oct ’25	HK$28.65	HK$33.47 +16.8%	14.3%	HK$45.10	HK$28.00	n/a	21
Sep ’25	HK$22.15	HK$33.18 +49.8%	14.5%	HK$45.10	HK$28.00	n/a	21
Aug ’25	HK$22.65	HK$37.64 +66.2%	10.2%	HK$45.10	HK$31.00	n/a	21
Jul ’25	HK$26.55	HK$39.29 +48.0%	10.4%	HK$46.50	HK$31.00	n/a	21
Jun ’25	HK$28.40	HK$39.30 +38.4%	10.4%	HK$46.50	HK$31.00	n/a	21
May ’25	HK$28.45	HK$39.12 +37.5%	10.7%	HK$46.50	HK$31.00	n/a	21
Apr ’25	HK$24.75	HK$39.35 +59.0%	10.7%	HK$46.50	HK$31.00	n/a	22
Mar ’25	HK$23.85	HK$41.30 +73.2%	9.6%	HK$49.60	HK$32.88	n/a	21
Feb ’25	HK$23.25	HK$42.69 +83.6%	9.4%	HK$52.40	HK$32.88	n/a	21
Jan ’25	HK$28.00	HK$44.46 +58.8%	7.0%	HK$52.40	HK$39.00	n/a	21
Dec ’24	HK$27.95	HK$45.17 +61.6%	6.5%	HK$52.40	HK$39.79	n/a	21
Nov ’24	HK$29.10	HK$45.19 +55.3%	6.4%	HK$52.40	HK$40.24	HK$26.75	21
Oct ’24	HK$31.20	HK$45.22 +44.9%	6.2%	HK$52.40	HK$40.24	HK$28.65	22
Sep ’24	HK$33.15	HK$45.42 +37.0%	6.2%	HK$52.40	HK$40.24	HK$22.15	23
Aug ’24	HK$35.45	HK$45.85 +29.3%	5.9%	HK$52.40	HK$40.24	HK$22.65	23
Jul ’24	HK$33.20	HK$45.85 +38.1%	5.6%	HK$52.40	HK$42.10	HK$26.55	23
Jun ’24	HK$29.05	HK$46.09 +58.7%	5.8%	HK$52.40	HK$42.10	HK$28.40	23
May ’24	HK$36.40	HK$46.09 +26.6%	5.8%	HK$52.40	HK$42.10	HK$28.45	23
Apr ’24	HK$35.80	HK$46.00 +28.5%	5.7%	HK$52.40	HK$42.10	HK$24.75	23
Mar ’24	HK$35.70	HK$45.54 +27.6%	5.0%	HK$49.72	HK$41.60	HK$23.85	22
Feb ’24	HK$38.20	HK$45.29 +18.6%	4.8%	HK$49.60	HK$41.60	HK$23.25	21
Jan ’24	HK$35.75	HK$45.21 +26.5%	5.6%	HK$49.60	HK$40.00	HK$28.00	21
Dec ’23	HK$33.90	HK$44.66 +31.7%	6.1%	HK$49.60	HK$39.00	HK$27.95	23
Nov ’23	HK$25.40	HK$45.00 +77.2%	8.8%	HK$56.76	HK$37.80	HK$29.10	25

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Longfor Group Holdings

HK$78.4b

An investment holding company, engages in the property development, investment, and management businesses in the People’s Republic of China.

960

HK$11.38

7D

-12.6%

1Y

-12.6%

Poly Property Group

HK$6.2b

An investment holding company, engages in the property investment, development, and management business in Hong Kong, the People’s Republic of China, and internationally.

119

HK$1.62

7D

-8.5%

1Y

-1.8%

Powerlong Real Estate Holdings

HK$2.4b

An investment holding company, invests in, develops, operates, and manages commercial real estate projects in the People’s Republic of China.

1238

HK$0.57

7D

-5.0%

1Y

-26.0%

China Resources Land Valuation