W

Wharf Holdings Ltd
HKEX:4

Watchlist Manager
Wharf Holdings Ltd
HKEX:4
Watchlist
Price: 22.05 HKD -2.65% Market Closed
Market Cap: 67.4B HKD
Have any thoughts about
Wharf Holdings Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Wharf Holdings Ltd stock under the Base Case scenario is 24.32 HKD. Compared to the current market price of 22.05 HKD, Wharf Holdings Ltd is Undervalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
24.32 HKD
Undervaluation 9%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
Wharf Holdings Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Wharf Holdings Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Wharf Holdings Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Wharf Holdings Ltd

Provide an overview of the primary business activities
of Wharf Holdings Ltd.

What unique competitive advantages
does Wharf Holdings Ltd hold over its rivals?

What risks and challenges
does Wharf Holdings Ltd face in the near future?

Summarize the latest earnings call
of Wharf Holdings Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Wharf Holdings Ltd.

Provide P/S
for Wharf Holdings Ltd.

Provide P/E
for Wharf Holdings Ltd.

Provide P/OCF
for Wharf Holdings Ltd.

Provide P/FCFE
for Wharf Holdings Ltd.

Provide P/B
for Wharf Holdings Ltd.

Provide EV/S
for Wharf Holdings Ltd.

Provide EV/GP
for Wharf Holdings Ltd.

Provide EV/EBITDA
for Wharf Holdings Ltd.

Provide EV/EBIT
for Wharf Holdings Ltd.

Provide EV/OCF
for Wharf Holdings Ltd.

Provide EV/FCFF
for Wharf Holdings Ltd.

Provide EV/IC
for Wharf Holdings Ltd.

Show me price targets
for Wharf Holdings Ltd made by professional analysts.

What are the Revenue projections
for Wharf Holdings Ltd?

How accurate were the past Revenue estimates
for Wharf Holdings Ltd?

What are the Net Income projections
for Wharf Holdings Ltd?

How accurate were the past Net Income estimates
for Wharf Holdings Ltd?

What are the EPS projections
for Wharf Holdings Ltd?

How accurate were the past EPS estimates
for Wharf Holdings Ltd?

What are the EBIT projections
for Wharf Holdings Ltd?

How accurate were the past EBIT estimates
for Wharf Holdings Ltd?

Compare the revenue forecasts
for Wharf Holdings Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Wharf Holdings Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Wharf Holdings Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Wharf Holdings Ltd compared to its peers.

Compare the P/E ratios
of Wharf Holdings Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Wharf Holdings Ltd with its peers.

Analyze the financial leverage
of Wharf Holdings Ltd compared to its main competitors.

Show all profitability ratios
for Wharf Holdings Ltd.

Provide ROE
for Wharf Holdings Ltd.

Provide ROA
for Wharf Holdings Ltd.

Provide ROIC
for Wharf Holdings Ltd.

Provide ROCE
for Wharf Holdings Ltd.

Provide Gross Margin
for Wharf Holdings Ltd.

Provide Operating Margin
for Wharf Holdings Ltd.

Provide Net Margin
for Wharf Holdings Ltd.

Provide FCF Margin
for Wharf Holdings Ltd.

Show all solvency ratios
for Wharf Holdings Ltd.

Provide D/E Ratio
for Wharf Holdings Ltd.

Provide D/A Ratio
for Wharf Holdings Ltd.

Provide Interest Coverage Ratio
for Wharf Holdings Ltd.

Provide Altman Z-Score Ratio
for Wharf Holdings Ltd.

Provide Quick Ratio
for Wharf Holdings Ltd.

Provide Current Ratio
for Wharf Holdings Ltd.

Provide Cash Ratio
for Wharf Holdings Ltd.

What is the historical Revenue growth
over the last 5 years for Wharf Holdings Ltd?

What is the historical Net Income growth
over the last 5 years for Wharf Holdings Ltd?

What is the current Free Cash Flow
of Wharf Holdings Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Wharf Holdings Ltd.

Business Breakdown

Wharf Holdings Ltd., a prominent player in Hong Kong's property and investment landscape, has a legacy rooted in fostering urban development and growth since its inception in 1886. The company's portfolio is diverse, encompassing prime real estate assets, including commercial, residential, and retail properties, primarily in Hong Kong and Mainland China. In recent years, Wharf has strategically focused on enhancing its revenue-generating capabilities, with major contributions from its subsidiaries such as Wharf Real Estate Investment Company Limited, which oversees some of the region's most iconic shopping malls and office spaces. This solid foundation has positioned Wharf as a resilient ent...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wharf Holdings Ltd

Current Assets 48.4B
Cash & Short-Term Investments 10.6B
Receivables 1.8B
Other Current Assets 36B
Non-Current Assets 141.6B
Long-Term Investments 128.6B
PP&E 12.7B
Intangibles 298m
Other Non-Current Assets 44m
Current Liabilities 22.2B
Accounts Payable 19.6B
Other Current Liabilities 2.6B
Non-Current Liabilities 33.1B
Long-Term Debt 16.3B
Other Non-Current Liabilities 16.8B
Efficiency

Earnings Waterfall
Wharf Holdings Ltd

Revenue
17.9B HKD
Cost of Revenue
-8.9B HKD
Gross Profit
9B HKD
Operating Expenses
-2.1B HKD
Operating Income
6.8B HKD
Other Expenses
-9.2B HKD
Net Income
-2.4B HKD

Free Cash Flow Analysis
Wharf Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Wharf Holdings Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Negative 1-Year Revenue Growth
49/100
Profitability
Score

Wharf Holdings Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Wharf Holdings Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
62/100
Solvency
Score

Wharf Holdings Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Wharf Holdings Ltd

Wall Street analysts forecast Wharf Holdings Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Wharf Holdings Ltd is 21.54 HKD with a low forecast of 16.46 HKD and a high forecast of 27.3 HKD.

Lowest
Price Target
16.46 HKD
25% Downside
Average
Price Target
21.54 HKD
2% Downside
Highest
Price Target
27.3 HKD
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Wharf Holdings Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Wharf Holdings Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Wharf Holdings Ltd

Country

Hong Kong

Industry

Real Estate

Market Cap

67.4B HKD

Dividend Yield

1.81%

Description

The Wharf (Holdings) Ltd. engages in real estate development and air cargo terminal operation. The company employs 6,200 full-time employees The firm operates its business through four segments. The Development Property segment engages in the acquisition, development, design, construction, sales and marketing of properties. The Investment Property segment engages in the retail, office and serviced apartments leasing. The Hotel segment engages in the hotel operations. The Logistics Segment engages in the container terminal and air cargo operations.

Contact

16th Floor, Ocean Centre, Harbour City, Kowloon
+85221188118.0
www.wharfholdings.com

IPO

1988-12-30

Employees

6 200

Officers

Chairman & MD
Mr. Hoi Ng Tin
Executive Vice Chairman & Group CFO
Mr. Yiu Cheung Tsui C.P.A., CGA, CGA-Canada, CGMA, FCCA, FCIS, FCMA, F
Executive Director
Ms. Yen Thean Leng B.Sc., BSc (Hons), MHKIS, MRICS, RPS
Company Secretary & Director
Mr. Chung Ying Hui C.P.A., FCCA, FCIS, FCS, HKICPA
Senior Counsel
Hon. Kwong Ching Woo GBM, GBS, JP
Investor Relations Manager
Ms. Angela Ng

See Also

Discover More
What is the Intrinsic Value of one Wharf Holdings Ltd stock?

The intrinsic value of one Wharf Holdings Ltd stock under the Base Case scenario is 24.32 HKD.

Is Wharf Holdings Ltd stock undervalued or overvalued?

Compared to the current market price of 22.05 HKD, Wharf Holdings Ltd is Undervalued by 9%.

Back to Top