HKT Trust and HKT Valuation
Is 6823 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 6823 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 6823 (HK$9.48) is trading below our estimate of fair value (HK$36.45)
Significantly Below Fair Value: 6823 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 6823?
Key metric: As 6823 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 6823's PE Ratio? | |
|---|---|
| PE Ratio | 14.3x |
| Earnings | HK$5.03b |
| Market Cap | HK$71.85b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 3.4x |
| Enterprise Value/EBITDA | 11.8x |
| PEG Ratio | 2.8x |
Price to Earnings Ratio vs Peers
How does 6823's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 11.4x | ||
788 China Tower | 15.9x | 24.2% | HK$180.1b |
762 China Unicom (Hong Kong) | 9.1x | 5.4% | HK$200.4b |
728 China Telecom | 11.7x | 7.1% | HK$605.9b |
1883 CITIC Telecom International Holdings | 8.8x | 7.5% | HK$8.5b |
6823 HKT Trust and HKT | 14.3x | 5.1% | HK$71.9b |
Price-To-Earnings vs Peers: 6823 is expensive based on its Price-To-Earnings Ratio (14.3x) compared to the peer average (11.4x).
Price to Earnings Ratio vs Industry
How does 6823's PE Ratio compare vs other companies in the Asian Telecom Industry?
| 1 Company | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 1 Company | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 6823 is good value based on its Price-To-Earnings Ratio (14.3x) compared to the Asian Telecom industry average (15.7x).
Price to Earnings Ratio vs Fair Ratio
What is 6823'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 14.3x |
| Fair PE Ratio | 10.7x |
Price-To-Earnings vs Fair Ratio: 6823 is expensive based on its Price-To-Earnings Ratio (14.3x) compared to the estimated Fair Price-To-Earnings Ratio (10.7x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | HK$9.48 | HK$12.03 +26.8% | 3.8% | HK$12.50 | HK$11.30 | n/a | 4 |
| Nov ’25 | HK$9.68 | HK$12.03 +24.2% | 3.8% | HK$12.50 | HK$11.30 | n/a | 4 |
| Oct ’25 | HK$9.95 | HK$12.03 +20.9% | 3.8% | HK$12.50 | HK$11.30 | n/a | 4 |
| Sep ’25 | HK$9.91 | HK$11.70 +18.1% | 8.5% | HK$12.50 | HK$10.00 | n/a | 4 |
| Aug ’25 | HK$9.83 | HK$11.45 +16.5% | 8.9% | HK$12.50 | HK$10.00 | n/a | 4 |
| Jul ’25 | HK$8.76 | HK$11.35 +29.6% | 8.1% | HK$12.30 | HK$10.00 | n/a | 4 |
| Jun ’25 | HK$9.09 | HK$11.48 +26.3% | 5.9% | HK$12.30 | HK$10.50 | n/a | 6 |
| May ’25 | HK$8.66 | HK$11.48 +32.6% | 5.9% | HK$12.30 | HK$10.50 | n/a | 6 |
| Apr ’25 | HK$9.13 | HK$11.56 +26.6% | 5.6% | HK$12.30 | HK$10.50 | n/a | 7 |
| Mar ’25 | HK$9.41 | HK$11.56 +22.8% | 5.6% | HK$12.30 | HK$10.50 | n/a | 7 |
| Feb ’25 | HK$9.47 | HK$11.41 +20.5% | 9.6% | HK$13.10 | HK$9.50 | n/a | 7 |
| Jan ’25 | HK$9.32 | HK$11.41 +22.5% | 9.6% | HK$13.10 | HK$9.50 | n/a | 7 |
| Dec ’24 | HK$8.35 | HK$11.41 +36.7% | 9.6% | HK$13.10 | HK$9.50 | n/a | 7 |
| Nov ’24 | HK$8.12 | HK$11.41 +40.6% | 9.6% | HK$13.10 | HK$9.50 | HK$9.68 | 7 |
| Oct ’24 | HK$8.18 | HK$11.41 +39.5% | 9.6% | HK$13.10 | HK$9.50 | HK$9.95 | 7 |
| Sep ’24 | HK$8.36 | HK$11.80 +41.1% | 9.7% | HK$13.10 | HK$9.50 | HK$9.91 | 7 |
| Aug ’24 | HK$9.15 | HK$12.19 +33.2% | 9.8% | HK$13.20 | HK$9.50 | HK$9.83 | 7 |
| Jul ’24 | HK$9.11 | HK$12.19 +33.8% | 9.8% | HK$13.20 | HK$9.50 | HK$8.76 | 7 |
| Jun ’24 | HK$9.96 | HK$12.04 +20.9% | 9.8% | HK$13.20 | HK$9.50 | HK$9.09 | 8 |
| May ’24 | HK$10.30 | HK$12.04 +16.9% | 9.8% | HK$13.20 | HK$9.50 | HK$8.66 | 8 |
| Apr ’24 | HK$10.42 | HK$12.04 +15.5% | 9.8% | HK$13.20 | HK$9.50 | HK$9.13 | 8 |
| Mar ’24 | HK$10.40 | HK$12.07 +16.0% | 9.3% | HK$13.20 | HK$9.50 | HK$9.41 | 9 |
| Feb ’24 | HK$10.52 | HK$12.17 +15.7% | 10.2% | HK$13.60 | HK$9.50 | HK$9.47 | 9 |
| Jan ’24 | HK$9.57 | HK$12.38 +29.3% | 8.0% | HK$13.60 | HK$11.00 | HK$9.32 | 9 |
| Dec ’23 | HK$9.38 | HK$12.32 +31.4% | 7.5% | HK$13.50 | HK$11.00 | HK$8.35 | 9 |
| Nov ’23 | HK$8.98 | HK$12.74 +41.9% | 7.2% | HK$14.00 | HK$11.00 | HK$8.12 | 10 |
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
CITIC Telecom International Holdings
HK$8.5b
An investment holding company, engages in the provision of international telecommunications services worldwide.
1883
HK$2.30
7D
2.7%
1Y
-24.1%
HKBN
HK$5.8b
An investment holding company, provides fixed telecommunications network, international telecommunications, and mobile services to residential and enterprise customers in Hong Kong, Mainland China, and Macao.
1310
HK$4.43
7D
13.6%
1Y
25.1%
HKBN
HK$5.8b
An investment holding company, provides fixed telecommunications network, international telecommunications, and mobile services to residential and enterprise customers in Hong Kong, Mainland China, and Macao.
1310
HK$4.43
7D
13.6%
1Y
25.1%