Swire Pacific Ltd (0087) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Swire Pacific Ltd HK$24.48, price HK$15.30, upside +60.0%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Swire Pacific Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range HK$4.09 – HK$15.58 · fair‑value band HK$18.35 – HK$30.59 · the HK$15.30 price screens below the HK$24.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Swire Pacific in your weekly email
Every Wednesday you see whether Swire Pacific is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Swire Pacific Limited engages in the property, aviation, beverages, marine, and trading and industrial businesses in Hong Kong, Mainland China, Taiwan, rest of Asia, the United States, and internationally. The company's Property division develops, owns, and operates mixed-use properties.
Show more
Swire Pacific Limited engages in the property, aviation, beverages, marine, and trading and industrial businesses in Hong Kong, Mainland China, Taiwan, rest of Asia, the United States, and internationally. The company's Property division develops, owns, and operates mixed-use properties. This division's property investment portfolio comprises office towers, shopping malls, hotels, retail space, star hotels, and serviced apartments, as well as residential projects; and trading portfolio consists of residential properties. It also owns and manages hotels in Hong Kong and Mainland China, as well as owns interests in the Mandarin Oriental hotel in the United States. The company's Aviation division provides flight catering, and passenger and ramp handling services; and owns and operates a cargo terminal at Hong Kong International Airport, as well as offers aircraft maintenance and modification services. Its Beverages division owns rights to manufacture, market, and distribute beverages to consumers. The company's Trading & Industrial division markets, retails, and distributes footwear, apparel, and accessories through its retail outlets; sells passenger cars, commercial vehicles, motorcycles, and scooters; operates a chain of bakeries; packages and sells sugar products under the Taikoo Sugar brand; and offers waste management, business consultancy, and financial services, as well as engages in property trading and investment activities. Swire Pacific Limited was founded in 1816 and is based in Central, Hong Kong. Swire Pacific Limited operates as a subsidiary of John Swire & Sons (H.K.) Limited.
Stock analysis
Swire Pacific Ltd (0087) currently trades at HK$15.30, while our model-based Fair Value estimate is HK$24.48, implying the stock looks roughly 37.5% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of HK$61.05 per share, and 11 of the 13 models we run sit above the HK$15.30 price.
Bear case: the Earnings-Based group reads lowest at HK$6.08, and 2 of the 13 models stay below the price. Evidence for this calculation is medium.
Scenario range: HK$18.35 (bear) to HK$30.59 (bull), the price of HK$15.30 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Swire Pacific Ltd reported revenue of HK$90.5B in FY2025 versus HK$90.8B in FY2021, a compound −0.1%/yr. Reported net income was HK$2.9B in FY2025, compounding −13.0%/yr from FY2021.
Key figures
Market cap HK$53.8B (≈ $6.9B) · P/E ratio 2.3 · P/S ratio 0.07 · Net margin 3.2% · Return on equity 3.2% · Return on assets (EBIT) 2.8% · Operating margin 13.2% · Revenue (TTM) HK$94.1B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 2% fair-value upside, at 60%, 0087 screens cheaper than that median.
Fair Value models
Bear HK$18.35Fair Value HK$24.48Bull HK$30.59
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.9%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 27 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−14.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.0%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−14.0% vs −11.5%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 5%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−5.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about −7.3% a year for the price and +3.0% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (66 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Conglomerates · 372 stocks
Beats the industry median on 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+60.0% · Above median
Profitability
Return on equity (TTM)3.2% · Below median
Return on assets1.5% · Below median
Net margin (TTM)9.5% · Above median
Operating margin (TTM)13.2% · Top 25%
Growth and dividend
Revenue growth8.0% · Above median
Dividend yield (TTM)26.7% · Top 25%
Balance sheet
Debt / equity0.28× · Above median
Valuation Multiplesvs Conglomerates median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Swire Pacific Ltd (0087) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of HK$24.48 versus a price of HK$15.30, about +60% upside (undervalued).
What is the fair value of 0087?
Our model-based fair value for Swire Pacific Ltd is HK$24.48 (as of Sep 27, 2026), built from audited fundamentals. The current price: HK$15.30.
What is the quality score of 0087?
Swire Pacific Ltd has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Swire Pacific Ltd (0087)?
Our model-based price target is the fair value of HK$24.48 (as of Sep 27, 2026) from 13 valuation models. Cautious scenario HK$18.35, optimistic scenario HK$30.59. It is a calculation from audited fundamentals, not an analyst target.
What is the Swire Pacific Ltd stock forecast for 2026?
Our models put fair value at HK$24.48, about +60% upside versus a price of HK$15.30 (undervalued). Cautious scenario HK$18.35, optimistic scenario HK$30.59. The calculation is refreshed regularly with new filings.
What is the revenue of Swire Pacific Ltd (0087)?
Swire Pacific Ltd reported trailing-twelve-month revenue of about HK$94.1B (latest available figure, as of Sep 27, 2026).
What growth is priced into Swire Pacific Ltd (0087)?
For today's price to be fair in a discounted-cash-flow model, Swire Pacific Ltd would have to grow free cash flow by -5.3 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.9 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 0087 use?
Our models discount Swire Pacific Ltd at 9.0 %: a base by market capitalisation (mid), damped by beta 0.48, country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Swire Pacific Ltd that is -5.3 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Swire Pacific Ltd (0087) delivered so far?
Over the past 5 years revenue at Swire Pacific Ltd grew +2.9 % a year. The price currently implies -5.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Swire Pacific Ltd (0087) growing?
The median revenue growth in the sector is +5.5 % a year. That is the yardstick for the growth priced into Swire Pacific Ltd (-5.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Swire Pacific Ltd (0087)?
The free-cash-flow yield on the price is 42.88 %: that much free cash flow Swire Pacific Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Swire Pacific Ltd (0087)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Swire Pacific Ltd it is HK$24.48 per share (as of Sep 27, 2026), against a price of HK$15.30. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Swire Pacific Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 0087 trades below its calculated fair value: price HK$15.30, fair value HK$24.48, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0087?
No. The price is what the market pays today (HK$15.30); the fair value is what the company's own numbers justify (HK$24.48). For Swire Pacific Ltd the two are HK$9.18 per share apart. That gap is exactly why we show both numbers side by side.
How much is Swire Pacific Ltd worth?
The market values Swire Pacific Ltd at about HK$53.8B (market capitalisation, as of Sep 27, 2026). Per share that is HK$15.30; our models calculate a fair value of HK$24.48 per share.
What do the bullish and bearish scenarios say about 0087?
Our models span a range for Swire Pacific Ltd: cautious scenario HK$18.35, base HK$24.48, optimistic HK$30.59 per share (as of Sep 27, 2026, price HK$15.30). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0087?
Swire Pacific Ltd trades at a price-to-earnings ratio of 2.3 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$24.48 is built from several models across several years. Other multiples: PEG 0.0, P/B 0.2, P/S 0.6, EV/EBITDA 6.9.
What is the PEG ratio of 0087?
The PEG ratio of Swire Pacific Ltd is 0.04 (P/E divided by earnings growth, as of Sep 27, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Swire Pacific Ltd (0087)?
Balance-sheet figures for Swire Pacific Ltd (as of Sep 27, 2026): return on equity 3.2%, debt of 0.28 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 0087 from its 52-week high?
Swire Pacific Ltd trades at HK$15.30, about 2% below its 52-week high of HK$15.58 and 45% above the low of HK$10.54 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of HK$24.48 is for.
Which stocks are comparable to Swire Pacific Ltd?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, SK Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Swire Pacific Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price HK$15.30, calculated fair value HK$24.48 (+60%), Quality Score 55/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0087 calculated?
We run Swire Pacific Ltd through 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$24.48, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.7 % above its aggregate fair value. Swire Pacific Ltd currently trades 38 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Swire Pacific Ltd (0087)?
The closing price on Sep 30, 2026 was HK$15.30. Our model-based fair value is HK$24.48, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Swire Pacific Ltd right now?
The price is below even our cautious bear case (HK$18.35). The market is more pessimistic than our downside scenario. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Swire Pacific Ltd (0087) come from?
Earnings per share at Swire Pacific Ltd grew +1.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.0 %, EBIT margin −5.6 %, tax rate −0.1 %, residual (interest, one-offs) +2.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Swire Pacific Ltd
How large is the market capitalisation of Swire Pacific Ltd (0087)?
The market capitalisation of Swire Pacific Ltd is HK$53.8B (≈ $6.9B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Swire Pacific Ltd (0087)?
The price-to-sales ratio of Swire Pacific Ltd is 0.07 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Swire Pacific Ltd (0087)?
The net margin of Swire Pacific Ltd is 3.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Swire Pacific Ltd (0087)?
The return on equity (ROE) of Swire Pacific Ltd is 3.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Swire Pacific Ltd (0087)?
On an EBIT basis the return on assets of Swire Pacific Ltd is 2.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Swire Pacific Ltd (0087)?
The operating margin of Swire Pacific Ltd is 13.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Swire Pacific Ltd (0087)?
Revenue at Swire Pacific Ltd is growing +8.0% versus a year earlier (3y avg −0.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Swire Pacific Ltd (0087)?
Earnings per share at Swire Pacific Ltd are growing +800% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Swire Pacific Ltd (0087) carry?
The net debt of Swire Pacific Ltd is HK$75.1B (fiscal year 2025, ≈ 8.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Swire Pacific Ltd in the live analysis
One click puts Swire Pacific Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 27, 2026