The Hongkong and Shanghai Hotels, Limited (0045) Fair Value & Analysis
Consumer Cyclical · HK · Market cap HK$8.8B
Fair value as of: Aug 2, 2026
From 23 valuation models · updated 9 days ago
Share price +5.5% over the past month.
A solid business, but screening 44% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (HK$4.54). The favourable scenario is already priced in.
- Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (HK$2.45 to HK$4.54) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.
How to read this chart
60‑month range HK$5.10 – HK$9.14 · fair‑value band HK$2.45 – HK$4.54 · the HK$5.80 price screens above the HK$3.26 fair value. Dashed = 300-day average. As of Aug 2, 2026.
Analysis
The Hongkong and Shanghai Hotels, Limited (0045) currently trades at HK$5.80, while our model-based Fair Value estimate is HK$3.26, implying the stock looks roughly 43.8% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Over the trailing twelve months, The Hongkong and Shanghai Hotels, Limited generated revenue of HK$8.0B at a net margin of 4.0%. Revenue declined 17.2% year over year. It earns a return on equity of 0.9%. Net debt stands at HK$15.6B. Fundamentals as of Aug 2, 2026
Our scenario range runs from HK$2.45 (bear case) to HK$4.54 (bull case); at HK$5.80, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 20% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -62% fair-value upside, at -44%, 0045 screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 23 models by family
Widest divergence: Asset-Based (HK$14.51) versus Growth DCF (HK$0.4100). Highest evidence: Growth DCF (80).
Notify me when 0045 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 50 · Market factors (momentum, volatility) 50
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
The Hongkong and Shanghai Hotels, Limited, an investment holding company, engages in the ownership, development, and management of luxury hotels and commercial and residential properties in China, Europe, the United States, and the rest of Asia. The company operates through Hotels, Commercial Properties, and Peak Tram, Retail and Others segments.
Full company description
The Hongkong and Shanghai Hotels, Limited, an investment holding company, engages in the ownership, development, and management of luxury hotels and commercial and residential properties in China, Europe, the United States, and the rest of Asia. The company operates through Hotels, Commercial Properties, and Peak Tram, Retail and Others segments. It is involved in operating hotels; leasing of commercial retail arcades and office premises located within the hotel buildings; development, leasing, and sale of luxury residential apartments; and operating food and beverage outlets. The company also engages in operating Peak Tram and The Quail; wholesaling and retailing of food and beverage products; and golf club, resort, and property investment. In addition, it offers laundry and dry-cleaning services; and management and consultancy services for clubs. The company was formerly known as The Hongkong Hotel Company, Limited. The Hongkong and Shanghai Hotels, Limited was incorporated in 1866 and is based in Central, Hong Kong.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
The Hongkong and Shanghai Hotels, Limited reported revenue of HK$8.0B in FY2025 versus HK$3.5B in FY2021, a compound +23.2%/yr. Reported net income was HK$320M in FY2025.
of which total revenue +3.8 pp · buybacks/dilution −0.9 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
0045 screens 44% overvalued. Compare with Marriott International, Inc →
Peer Group
Lodging · 168 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Lodging median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
VALUE 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Lodging stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Marriott International, Inc MAR | $369.05 | $135.64 | -63% |
| Hilton Worldwide Holdings HLT | $328.48 | $123.67 | -62% |
| InterContinental Hotels Group IHG | $159.87 | $85.18 | -47% |
| Hyatt Hotels Corporation H | $191.00 | $47.69 | -75% |
| H World Group HTHT | $42.67 | $47.55 | +11% |
| Accor SA AC | €47.25 | €39.26 | -17% |
| The Indian Hotels Company INDHOTEL | ₹743.20 | ₹260.68 | -65% |
| Wyndham Hotels & Resorts, Inc WH | $78.54 | $24.02 | -69% |
| Hanjin Kal, 180640 | 113,500 KRW | 36,890 KRW | -67% |
| Jabal Omar Development Company 4250 | 16.00 SAR | 11.64 SAR | -27% |
Compare The Hongkong and Shanghai Hotels, Limited with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is The Hongkong and Shanghai Hotels, Limited (0045) overvalued or undervalued?
What is the fair value of 0045?
What is the quality score of 0045?
What is the revenue of The Hongkong and Shanghai Hotels, Limited (0045)?
What is the net profit margin of 0045?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track The Hongkong and Shanghai Hotels, Limited and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.