As of 2026-05-22, the Intrinsic Value of Yuexiu Transport infrastructure Ltd (1052.HK) is 9.01 HKD. This 1052.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.04 HKD, the upside of Yuexiu Transport infrastructure Ltd is 122.90%.
The range of the Intrinsic Value is 3.42 - 23.64 HKD
Based on its market price of 4.04 HKD and our intrinsic valuation, Yuexiu Transport infrastructure Ltd (1052.HK) is undervalued by 122.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.42 - 23.64 | 9.01 | 122.9% |
| DCF (Growth 10y) | 6.69 - 32.14 | 13.74 | 240.0% |
| DCF (EBITDA 5y) | 3.63 - 8.60 | 5.73 | 41.7% |
| DCF (EBITDA 10y) | 6.87 - 15.09 | 10.29 | 154.6% |
| Fair Value | 9.15 - 9.15 | 9.15 | 126.55% |
| P/E | 3.92 - 6.54 | 4.88 | 20.9% |
| EV/EBITDA | (4.35) - 3.21 | (0.87) | -121.6% |
| EPV | 13.62 - 35.19 | 24.40 | 504.0% |
| DDM - Stable | 1.65 - 6.66 | 4.15 | 2.8% |
| DDM - Multi | 4.11 - 12.80 | 6.20 | 53.5% |
| Market Cap (mil) | 6,759.57 |
| Beta | 0.28 |
| Outstanding shares (mil) | 1,673.16 |
| Enterprise Value (mil) | 23,146.08 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.75% |
| Cost of Debt | 5.00% |
| WACC | 5.47% |