Guangzhou Grandbuy Co Ltd (002187) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Guangzhou Grandbuy Co Ltd stock ¥5.33, price ¥5.71, that is 6.7% below the price, quality 51 out of 100. Rating: fairly valued. Calculated from audited financials with 11 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 5, 2026.
How to read this chart
60‑month range ¥4.03 – ¥10.56 · fair‑value band ¥4.76 – ¥6.34 · the ¥5.71 price screens above the ¥5.33 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Guangzhou Grandbuy Co in your weekly email
Every Wednesday you see whether Guangzhou Grandbuy Co 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.
Guangzhou Grandbuy Co., Ltd., together with its subsidiaries, provides department store retail services in China. The company operates department stores, shopping centers, supermarkets, and specialty stores, as well as involved in online merchandise sales.
Show moreShow less
It also engages in joint sales; purchase and sale; property leasing and management; warehousing; and catering services. Guangzhou Grandbuy Co., Ltd. was founded in 1990 and is headquartered in Guangzhou, China.
Stock analysis
Guangzhou Grandbuy Co Ltd (002187) currently trades at ¥5.71, while our model-based Fair Value estimate is ¥5.33, so the stock looks roughly fairly valued today (gap 7.1%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥5.20 per share, and 3 of the 11 models we run sit above the ¥5.71 price.
Bear case: the Asset-Based group reads lowest at ¥3.74, and 8 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥4.76 (bear) to ¥6.34 (bull), the price of ¥5.71 sits inside 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 51/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Guangzhou Grandbuy Co Ltd reported revenue of 3.4B CNY in FY2025 versus 6.0B CNY in FY2021, a compound −13.1%/yr. Reported net income was −96.2M CNY in FY2025.
Key figures
Market cap 4.0B CNY (≈ $600M) Small · P/S ratio 1.78 · EPS (TTM) ¥−0.0900 · Dividend yield 1.0% · Net margin −2.6% · Return on equity −1.4% · Return on assets (EBIT) 0.4% (5-year average) · Operating margin −1.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 21 out of 100 (medium confidence).
What moves the price
The share trades about 38% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −7%, 002187 screens richer than that median.
Fair Value models
Bear¥4.76Fair Value ¥5.33Bull¥6.34
Price ¥5.71 · Downside -6.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−38.3%
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.
−11.3%
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.
−2.2%
Start year 2020 (pandemic). Over 10 years: −7.4% a year
Revenue growth 21 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.
+4.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
8.3% (2020) → −1.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+4.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +2.7% a year for the price.
Compare Guangzhou Grandbuy Co Ltd with another stock
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.Department Stores · 107 stocks
Beats the industry median on 1/11 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−6.7% · Below median
Profitability
Return on assets−1.3% · Bottom 25%
Net margin (12 months)−2.6% · Bottom 25%
Operating margin (12 months)−1.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−13.0% · Bottom 25%
Dividend yield (12 months)1.0% · Bottom 25%
Valuation Multiplesvs Department Stores 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.
Cite: Fair Value Calculator (2026). "Guangzhou Grandbuy Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002187
Frequently asked questions
Is Guangzhou Grandbuy Co Ltd (002187) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥5.33 versus a price of ¥5.71, about 7% lower (fairly valued).
What is the fair value of 002187?
Our model-based fair value for Guangzhou Grandbuy Co Ltd is ¥5.33 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥5.71.
What is the quality score of 002187?
Guangzhou Grandbuy Co Ltd has a Quality Score of 51/100. 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 Guangzhou Grandbuy Co Ltd (002187)?
Our model-based price target is the fair value of ¥5.33 (as of Nov 5, 2026) from 11 valuation models. Cautious scenario ¥4.76, optimistic scenario ¥6.34. It is a calculation from audited fundamentals, not an analyst target.
What is the Guangzhou Grandbuy Co Ltd stock forecast for 2026?
Our models put fair value at ¥5.33, about 7% lower versus a price of ¥5.71 (fairly valued). Cautious scenario ¥4.76, optimistic scenario ¥6.34. The calculation is refreshed regularly with new filings.
What is the revenue of Guangzhou Grandbuy Co Ltd (002187)?
Guangzhou Grandbuy Co Ltd reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Nov 5, 2026).
Does Guangzhou Grandbuy Co Ltd pay a dividend?
Guangzhou Grandbuy Co Ltd currently shows a dividend yield of 0.97% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Guangzhou Grandbuy Co Ltd (002187)?
Guangzhou Grandbuy Co Ltd has a dividend yield of 1.0%.
What growth is priced into Guangzhou Grandbuy Co Ltd (002187)?
For today's price to be fair in a discounted-cash-flow model, Guangzhou Grandbuy Co Ltd would have to grow free cash flow by +4.4 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.2 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 002187 use?
Our models discount Guangzhou Grandbuy Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.35, country premium for China. 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 Guangzhou Grandbuy Co Ltd that is +4.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Guangzhou Grandbuy Co Ltd (002187) delivered so far?
Over the past 5 years revenue at Guangzhou Grandbuy Co Ltd grew -2.2 % a year. The price currently implies free-cash-flow growth of +4.4 % per 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 Guangzhou Grandbuy Co Ltd (002187) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Guangzhou Grandbuy Co Ltd (+4.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Guangzhou Grandbuy Co Ltd (002187)?
The free-cash-flow yield on the price is 2.71 %: that much free cash flow Guangzhou Grandbuy Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Guangzhou Grandbuy Co Ltd (002187)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Guangzhou Grandbuy Co Ltd it is ¥5.33 per share (as of Nov 5, 2026), against a price of ¥5.71. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Guangzhou Grandbuy Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 002187 trades above its calculated fair value: price ¥5.71, fair value ¥5.33, a gap of about −7% (fairly valued). 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 002187?
No. The price is what the market pays today (¥5.71); the fair value is what the company's own numbers justify (¥5.33). For Guangzhou Grandbuy Co Ltd the two are ¥0.3800 per share apart. That gap is exactly why we show both numbers side by side.
How much is Guangzhou Grandbuy Co Ltd worth?
The market values Guangzhou Grandbuy Co Ltd at about 4.0B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥5.71; our models calculate a fair value of ¥5.33 per share.
What do the bullish and bearish scenarios say about 002187?
Our models span a range for Guangzhou Grandbuy Co Ltd: cautious scenario ¥4.76, base ¥5.33, optimistic ¥6.34 per share (as of Nov 5, 2026, price ¥5.71). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Guangzhou Grandbuy Co Ltd (002187)?
Balance-sheet figures for Guangzhou Grandbuy Co Ltd (as of Nov 5, 2026): return on equity −1.4%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 002187 from its 52-week high?
Guangzhou Grandbuy Co Ltd trades at ¥5.71, about 38% below its 52-week high of ¥9.14 and 23% above the low of ¥4.66 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥5.33 is for.
Which stocks are comparable to Guangzhou Grandbuy Co Ltd?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Macy's, 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 Guangzhou Grandbuy Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price ¥5.71, calculated fair value ¥5.33 (−7%), Quality Score 51/100, from 11 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 002187 calculated?
We run Guangzhou Grandbuy Co Ltd through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of ¥5.33 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Guangzhou Grandbuy Co Ltd itself currently trades above fair value. 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 Guangzhou Grandbuy Co Ltd (002187)?
The closing price on Nov 6, 2026 was ¥5.71. Our model-based fair value is ¥5.33, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Guangzhou Grandbuy Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Guangzhou Grandbuy Co Ltd (002187) come from?
Earnings per share at Guangzhou Grandbuy Co Ltd grew −22.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share −10.5 %, EBIT margin −11.0 %, tax rate −0.8 %, residual (interest, one-offs) −2.2 %. 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 Guangzhou Grandbuy Co Ltd
How large is the market capitalisation of Guangzhou Grandbuy Co Ltd (002187)?
The market capitalisation of Guangzhou Grandbuy Co Ltd is 4.0B CNY (≈ $600M). 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 Guangzhou Grandbuy Co Ltd (002187)?
The price-to-sales ratio of Guangzhou Grandbuy Co Ltd is 1.78 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Guangzhou Grandbuy Co Ltd (002187)?
Earnings per share at Guangzhou Grandbuy Co Ltd are ¥−0.0900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Guangzhou Grandbuy Co Ltd (002187)?
The dividend yield of Guangzhou Grandbuy Co Ltd is 1.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Guangzhou Grandbuy Co Ltd (002187)?
The net margin of Guangzhou Grandbuy Co Ltd is −2.6% (last twelve months). 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 Guangzhou Grandbuy Co Ltd (002187)?
The return on equity (ROE) of Guangzhou Grandbuy Co Ltd is −1.4% (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 Guangzhou Grandbuy Co Ltd (002187)?
On an EBIT basis the return on assets of Guangzhou Grandbuy Co Ltd is 0.4% (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 Guangzhou Grandbuy Co Ltd (002187)?
The operating margin of Guangzhou Grandbuy Co Ltd is −1.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Guangzhou Grandbuy Co Ltd (002187)?
Revenue at Guangzhou Grandbuy Co Ltd is growing −13.0% versus a year earlier (3y avg −11.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net cash does Guangzhou Grandbuy Co Ltd (002187) hold?
Guangzhou Grandbuy Co Ltd holds more cash than debt, 329M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Guangzhou Grandbuy Co Ltd in the live analysis
One click puts Guangzhou Grandbuy Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026