Swire Pacific Ltd banner

DCF Value

The DCF Value for Swire Pacific Ltd (19) under the Base Case is 114.23 HKD. Compared with the current market price of 103.5 HKD, the stock appears Undervalued by 9% .

Key assumptions
DCF Value
Base Case
HK$114.23
Undervaluation 9%
DCF Value
Price HK$103.5
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time