Henderson Land Development Co Ltd
HKEX:12
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Intrinsic Value
The intrinsic value of 
Henderson Land Development Co Ltd (12) under the Base Case is 25.07 HKD per share.
Compared with the current market price of 29.66 HKD, the stock appears
Overvalued by 15% .
The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 14% in 2026 and about 7% a year on average over the next five years, about 12 times its five-year pace of 1%. If revenue grew at its five-year pace of 1%, the estimate would be about HK$18.
Do our valuations actually work? See backtest results .
Cheap or expensive for this stock?
This block shows whether today’s valuation is cheap or expensive compared with the stock’s own history, and what happened after similar valuations in the past.
We compare the gap between the stock’s price and our estimated value over time.
- Undervalued can still be historically expensive. The stock may trade below our estimated value, but usually offer an even bigger discount.
- Overvalued can still be historically cheap. The stock may trade above our estimated value, but usually carry an even higher premium.
Market expectations can differ from our model, which may not fully capture everything affecting the price. That is why some stocks regularly trade above our estimated value and others below it.
The scale and chart show how today’s valuation compares with the past. The cards summarize past returns and waiting times until the stock stopped being cheap or expensive. This can happen because the price changed, our estimated value changed, or both.
Only completed periods are included. These are past results, not forecasts. The usual historical range does not necessarily mean fair value.
Fundamental Analysis
What Henderson Land Development Does
Henderson Land Development is a Hong Kong property company best known for developing and owning real estate. It plans land, builds homes, offices, shops, and mixed-use projects, and also holds a large portfolio of investment properties that it rents out over time. The company’s main customers are homebuyers, commercial tenants, and businesses that lease office and retail space.
- Headquarters
- Hong Kong HK
- Employees
- 10 078
- IPO date
- Jul 23, 1981
Earnings Waterfall
Henderson Land Development Co Ltd
What is the Intrinsic Value of one Henderson Land Development Co Ltd stock?
The intrinsic value for Henderson Land Development Co Ltd (12) under the Base Case is 25.07 HKD.
Is Henderson Land Development Co Ltd stock undervalued or overvalued?
Compared with the current market price of 29.66 HKD, the stock appears Overvalued by 15% .
