
MTR Corp Ltd
HKEX:66

Intrinsic Value
The intrinsic value of one
MTR Corp Ltd
stock under the Base Case scenario is
31.27
HKD.
Compared to the current market price of 25.85 HKD,
MTR Corp Ltd
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MTR Corp Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
MTR Corp Ltd
Balance Sheet Decomposition
MTR Corp Ltd
Current Assets | 54.7B |
Cash & Short-Term Investments | 27.9B |
Receivables | 22B |
Other Current Assets | 4.8B |
Non-Current Assets | 312.8B |
Long-Term Investments | 111.3B |
PP&E | 160.9B |
Intangibles | 39.7B |
Other Non-Current Assets | 927m |
Free Cash Flow Analysis
MTR Corp Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
MTR Corp Ltd
Revenue
|
60B
HKD
|
Cost of Revenue
|
-37B
HKD
|
Gross Profit
|
23B
HKD
|
Operating Expenses
|
-2.1B
HKD
|
Operating Income
|
20.9B
HKD
|
Other Expenses
|
-5.1B
HKD
|
Net Income
|
15.8B
HKD
|
Profitability Score
Profitability Due Diligence
MTR Corp Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
MTR Corp Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
MTR Corp Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
MTR Corp Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
MTR Corp Ltd
According to Wall Street analysts, the average 1-year price target for
MTR Corp Ltd
is 27.71 HKD
with a low forecast of 21.82 HKD and a high forecast of 33.18 HKD.
Dividends
Current shareholder yield for MTR Corp 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?
The intrinsic value of one
MTR Corp Ltd
stock under the Base Case scenario is
31.27
HKD.
Compared to the current market price of 25.85 HKD,
MTR Corp Ltd
is
Undervalued by 17%.