Shenzhen Expressway Valuation

Q: What is the Fair Price of 548 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

548 (HK$7) is trading below our estimate of [[fair value]] (HK$10.06)

Is 548 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

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 548 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 548 (HK$7) is trading below our estimate of fair value (HK$10.06)

Significantly Below Fair Value: 548 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 548?

Key metric: As 548 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 548. This is calculated by dividing 548's market cap by their current earnings.
What is 548's PE Ratio?
PE Ratio	6.6x
Earnings	CN¥2.16b
Market Cap	CN¥21.15b

548 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	6.6x
Enterprise Value/EBITDA	12.6x
PEG Ratio	0.5x

Price to Earnings Ratio vs Peers

How does 548's PE Ratio compare to its peers?

The above table shows the PE ratio for 548 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	7.1x
152 Shenzhen International Holdings	6.3x	12.9%	HK$15.5b
576 Zhejiang Expressway	5.3x	3.3%	HK$30.9b
995 Anhui Expressway	9.1x	8.1%	HK$22.4b
107 Sichuan Expressway	7.7x	n/a	HK$15.0b
548 Shenzhen Expressway	6.6x	14.1%	HK$22.7b

Price-To-Earnings vs Peers: 548 is good value based on its Price-To-Earnings Ratio (6.6x) compared to the peer average (7.1x).

Price to Earnings Ratio vs Industry

How does 548's PE Ratio compare vs other companies in the HK Infrastructure Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 548 is good value based on its Price-To-Earnings Ratio (6.6x) compared to the Hong Kong Infrastructure industry average (7.2x).

Price to Earnings Ratio vs Fair Ratio

What is 548'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.

548 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.6x
Fair PE Ratio	9.8x

Price-To-Earnings vs Fair Ratio: 548 is good value based on its Price-To-Earnings Ratio (6.6x) compared to the estimated Fair Price-To-Earnings Ratio (9.8x).

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 548 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$7.00	HK$8.88 +26.9%	6.8%	HK$9.49	HK$8.28	n/a	2
Nov ’25	HK$7.12	HK$8.88 +24.8%	6.8%	HK$9.49	HK$8.28	n/a	2
Oct ’25	HK$6.96	HK$8.27 +18.8%	10.9%	HK$9.40	HK$7.20	n/a	3
Sep ’25	HK$6.72	HK$8.27 +23.0%	10.9%	HK$9.40	HK$7.20	n/a	3
Aug ’25	HK$7.75	HK$8.60 +11.0%	3.6%	HK$8.96	HK$8.20	n/a	3
Jul ’25	HK$7.28	HK$8.50 +16.7%	6.0%	HK$9.01	HK$7.80	n/a	3
Jun ’25	HK$7.68	HK$8.50 +10.6%	6.0%	HK$9.01	HK$7.80	n/a	3
May ’25	HK$7.14	HK$8.50 +19.0%	6.0%	HK$9.01	HK$7.80	n/a	3
Apr ’25	HK$6.84	HK$8.54 +24.9%	5.5%	HK$9.03	HK$7.90	n/a	3
Mar ’25	HK$6.87	HK$8.82 +28.3%	8.6%	HK$9.86	HK$8.10	n/a	3
Feb ’25	HK$6.23	HK$8.83 +41.7%	9.1%	HK$9.92	HK$8.02	n/a	3
Jan ’25	HK$6.31	HK$8.73 +38.4%	8.1%	HK$9.73	HK$8.10	n/a	3
Dec ’24	HK$6.28	HK$8.73 +39.0%	8.1%	HK$9.73	HK$8.10	n/a	3
Nov ’24	HK$6.40	HK$8.84 +38.2%	6.9%	HK$9.70	HK$8.35	HK$7.12	3
Oct ’24	HK$6.40	HK$8.48 +32.5%	1.9%	HK$8.70	HK$8.33	HK$6.96	3
Sep ’24	HK$6.34	HK$8.48 +33.7%	1.9%	HK$8.70	HK$8.33	HK$6.72	3
Aug ’24	HK$6.75	HK$8.98 +33.1%	5.1%	HK$9.41	HK$8.35	HK$7.75	3
Jul ’24	HK$6.68	HK$9.09 +36.0%	4.9%	HK$9.70	HK$8.65	HK$7.28	3
Jun ’24	HK$6.46	HK$9.38 +45.2%	5.6%	HK$10.10	HK$8.88	HK$7.68	3
May ’24	HK$7.31	HK$9.20 +25.8%	3.0%	HK$9.56	HK$8.88	HK$7.14	3
Apr ’24	HK$6.98	HK$9.63 +37.9%	3.7%	HK$10.07	HK$9.20	HK$6.84	3
Mar ’24	HK$7.31	HK$9.98 +36.5%	2.7%	HK$10.33	HK$9.70	HK$6.87	3
Feb ’24	HK$7.23	HK$9.79 +35.4%	0.9%	HK$9.90	HK$9.70	HK$6.23	3
Jan ’24	HK$6.73	HK$9.79 +45.4%	0.9%	HK$9.90	HK$9.70	HK$6.31	3
Dec ’23	HK$6.62	HK$9.79 +47.8%	0.9%	HK$9.90	HK$9.70	HK$6.28	3
Nov ’23	HK$5.88	HK$9.79 +66.4%	0.9%	HK$9.90	HK$9.70	HK$6.40	3

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.