Fairvalue-Calculator Fairvalue-Calculator
EN DE

The Wharf (Holdings) Limited (WARFY) Fair Value & Analysis

Real Estate · US · Market cap $7.0B

TW The Wharf (Holdings) Limited logo The Wharf (Holdings) Limited WARFY · US
Price$4.37
Fair Value$6.04
Upside+38.2%
Quality91/100
Evidence: High Range $4.61 – $7.43

Fair value as of: Jun 26, 2026

From 24 valuation models · updated 4 days ago

Fair value updated Jun 26, 2026 — revised from $7.74 to $6.04 (−22.0%) since Jun 25, 2026. Share price −17.9% over the past month.

Price vs Fair Value (12 months)

$7.13 $4.10 Fair Value $6.04 Jan 2025 Jun 2026

12‑month range $4.10 – $7.13 · fair‑value band $4.61 – $7.43 · the $4.37 price screens below the $6.04 fair value. As of Jun 26, 2026.

✦ Find undervalued quality stocks — 35,000+ analysed Find stocks →

Analysis

The Wharf (Holdings) Limited (WARFY) currently trades at $4.37, while our model-based Fair Value estimate is $6.04 — implying the stock looks roughly 38.2% undervalued today. We read business quality at 91/100 (high quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, The Wharf (Holdings) Limited generated revenue of $11.0B at a net margin of 0.5%. Revenue grew 4.8% year over year. It earns a return on equity of 0.1%. The balance sheet holds a net cash position of $2.0B. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) $11.0B
Revenue growth (YoY) +4.8%
Net margin 0.5%
Return on equity 0.1%
Free cash flow $3.9B FY2025
P/E ratio 459.0
More key figures
Operating margin 45.3%
EPS (TTM) $0.0100
Dividend yield 2.2%
EPS growth (YoY) +1,121%
Net cash $2.0B FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

The Wharf (Holdings) Limited was the 17th company registered in Hong Kong and is currently the 7th with the longest history. Wharf is also one of the 30 constituent stocks in the original Hang Seng Index from the 1960s. The Group upholds a long-standing mission of (Building for Tomorrow). With a proven track record in management and execution, the Group's businesses comprise Investment Properties, Development Properties and Hotels in Hong Kong and Mainland China. Other businesses include Logistics Infrastructure through Modern Terminals and Hong Kong Air Cargo Terminals. In Hong Kong, the Group's exclusive Peak Portfolio, comprising a rare collection of unique properties, features the highest bespoke quality and craftsmanship catering to the demands of a privileged and discerning clientele. As at the end of 2024, the Group's attributable land bank in Hong Kong was about 2.8 million square feet, of which about 550,000 square feet on The Peak. The Group's Mainland China Investment Pro…

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The Wharf (Holdings) Limited reported revenue of $11.0B in FY2025 versus $22.4B in FY2021, a compound −16.3%/yr. Reported net income was $49.9M in FY2025, compounding −69.8%/yr from FY2021.

Revenue −16.3%/yr
FY21 $22.4B
FY22 $18.1B
FY23 $19.0B
FY24 $12.1B
FY25 $11.0B
Net income −69.8%/yr
FY21 $6.0B
FY22 −$1.7B
FY23 $945M
FY24 −$3.2B
FY25 $49.9M

Open the full interactive analysis →

Similar stocks

6 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Vinhomes Joint Stock Company VHM 146,800 VND 367,000 VND +150%
DLF Limited DLF ₹563.20 ₹215.17 -62%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,325 IDR 1,330 IDR -79%
Lodha Developers Limited LODHA ₹910.75 ₹774.29 -15%
Oberoi Realty Limited OBEROIRLTY ₹1,633 ₹1,368 -16%
Godrej Properties Limited GODREJPROP ₹1,642 ₹788.35 -52%

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is The Wharf (Holdings) Limited (WARFY) undervalued?
As of Jun 26, 2026, our model estimates a fair value of $6.04 versus a price of $4.37 — about +38% (undervalued). Model-based estimate, not financial advice.
What is the fair value of WARFY?
Our 21-model fair value for The Wharf (Holdings) Limited is $6.04 (as of Jun 26, 2026), built from audited fundamentals. The current price is $4.37.
What is the quality score of WARFY?
The Wharf (Holdings) Limited has a Quality Score of 91/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of The Wharf (Holdings) Limited (WARFY)?
The Wharf (Holdings) Limited reported trailing-twelve-month revenue of about $11.0B (latest available figure, as of Jun 26, 2026).
What is the net profit margin of WARFY?
The net profit margin of The Wharf (Holdings) Limited is about 0.5%, meaning it keeps roughly 0.5% of revenue as net income. Based on the latest reported figures.
Does The Wharf (Holdings) Limited pay a dividend?
The Wharf (Holdings) Limited currently shows a dividend yield of about 2.23% relative to its recent price (as of Jun 26, 2026).

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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.