Wanda Hotel Development Co Ltd (0169) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Wanda Hotel Development Co Ltd stock HK$0.20, price HK$0.09, upside +132.0%, quality 74 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 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 7, 2026.
How to read this chart
60‑month range HK$0.0830 – HK$0.7500 · fair‑value band HK$0.1883 – HK$0.2121 · the HK$0.0880 price screens below the HK$0.2042 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Wanda Hotel Development Co in your weekly email
Every Wednesday you see whether Wanda Hotel Development 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.
Wanda Hotel Development Company Limited, an investment holding company, engages in the trading and property leasing business in Mainland China, Hong Kong, and internationally. It operates through two segments: Leasing of investment properties, and Trading and leasing of overseas properties.
Show moreShow less
The company was formerly known as Wanda Commercial Properties (Group) Co., Limited and changed its name to Wanda Hotel Development Company Limited in October 2014. The company was incorporated in 2000 and is based in Central, Hong Kong.
Wanda Hotel Development Company Limited operates as a subsidiary of Wanda Commercial Properties Overseas Limited.
Stock analysis
Wanda Hotel Development Co Ltd (0169) currently trades at HK$0.0880, while our model-based Fair Value estimate is HK$0.2042, implying the stock looks roughly 57% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of HK$1.09 per share, and 12 of the 13 models we run sit above the HK$0.0880 price.
Bear case: the Multiples group reads lowest at HK$0.1700, and 1 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.1883 (bear) to HK$0.2121 (bull), the price of HK$0.0880 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 74/100 (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.
Wanda Hotel Development Co Ltd reported revenue of HK$118M in FY2025 versus HK$873M in FY2021, a compound −39.4%/yr. Reported net income was HK$1.8B in FY2025, compounding +66.2%/yr from FY2021.
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 34% fair-value upside, at 132%, 0169 screens cheaper than that median.
Fair Value models
BearHK$0.1883Fair Value HK$0.2042BullHK$0.2121
Price HK$0.0880 · Upside +132.0%
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.28/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−88.1%
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.
−47.6%
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.
−29.1%
Start year 2020 (pandemic). Over 10 years: −25.3% a year
Revenue growth 23 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.
−1.0%
’12
’13
’15
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+23.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+23.6%
Dividend (yield on the price)0.0%
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.35% → 11%
2025 sits 892% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Wanda Hotel Development 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.Resorts & Casinos · 62 stocks
Beats the industry median on 6/8 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+132.0% · Top 25%
Profitability
Return on assets64.0% · Top 25%
Operating margin (12 months)48.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)0.1% · Below median
Valuation Multiplesvs Resorts & Casinos 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). "Wanda Hotel Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0169
Frequently asked questions
Is Wanda Hotel Development Co Ltd (0169) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of HK$0.2042 versus a price of HK$0.0880, about +132% upside (undervalued).
What is the fair value of 0169?
Our model-based fair value for Wanda Hotel Development Co Ltd is HK$0.2042 (as of Nov 7, 2026), built from audited fundamentals. The current price: HK$0.0880.
What is the quality score of 0169?
Wanda Hotel Development Co Ltd has a Quality Score of 74/100. 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 Wanda Hotel Development Co Ltd (0169)?
Our model-based price target is the fair value of HK$0.2042 (as of Nov 7, 2026) from 13 valuation models. Cautious scenario HK$0.1883, optimistic scenario HK$0.2121. It is a calculation from audited fundamentals, not an analyst target.
What is the Wanda Hotel Development Co Ltd stock forecast for 2026?
Our models put fair value at HK$0.2042, about +132% upside versus a price of HK$0.0880 (undervalued). Cautious scenario HK$0.1883, optimistic scenario HK$0.2121. The calculation is refreshed regularly with new filings.
What is the revenue of Wanda Hotel Development Co Ltd (0169)?
Wanda Hotel Development Co Ltd reported trailing-twelve-month revenue of about HK$118M (latest available figure, as of Nov 7, 2026).
What is the intrinsic value of Wanda Hotel Development Co Ltd (0169)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wanda Hotel Development Co Ltd it is HK$0.2042 per share (as of Nov 7, 2026), against a price of HK$0.0880. It is the blended result of 13 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Wanda Hotel Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 0169 trades below its calculated fair value: price HK$0.0880, fair value HK$0.2042, a gap of about +132% (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 0169?
No. The price is what the market pays today (HK$0.0880); the fair value is what the company's own numbers justify (HK$0.2042). For Wanda Hotel Development Co Ltd the two are HK$0.1162 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wanda Hotel Development Co Ltd worth?
The market values Wanda Hotel Development Co Ltd at about HK$413M (market capitalisation, as of Nov 7, 2026). Per share that is HK$0.0880; our models calculate a fair value of HK$0.2042 per share.
What do the bullish and bearish scenarios say about 0169?
Our models span a range for Wanda Hotel Development Co Ltd: cautious scenario HK$0.1883, base HK$0.2042, optimistic HK$0.2121 per share (as of Nov 7, 2026, price HK$0.0880). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Wanda Hotel Development Co Ltd (0169)?
Balance-sheet figures for Wanda Hotel Development Co Ltd (as of Nov 7, 2026): return on equity −0.2%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 0169 from its 52-week high?
Wanda Hotel Development Co Ltd trades at HK$0.0880, about 52% below its 52-week high of HK$0.1820 and 6% above the low of HK$0.0830 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.2042 is for.
Which stocks are comparable to Wanda Hotel Development Co Ltd?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, Wynn Resorts, Limited, 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 Wanda Hotel Development Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price HK$0.0880, calculated fair value HK$0.2042 (+132%), Quality Score 74/100, 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 0169 calculated?
We run Wanda Hotel Development Co Ltd through 13 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of HK$0.2042 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 13.3% above its aggregate fair value. Wanda Hotel Development Co Ltd currently trades 57% 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 Wanda Hotel Development Co Ltd (0169)?
The closing price on Nov 6, 2026 was HK$0.0880. Our model-based fair value is HK$0.2042, about +132% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wanda Hotel Development Co Ltd right now?
The price is below even our cautious bear case (HK$0.1883). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (74/100) at a price below fair value, the discount is the argument here, not the business quality. The models converge in a tight band (HK$0.1883 to HK$0.2121), unusually little disagreement for a valuation.
Key figures of Wanda Hotel Development Co Ltd
How large is the market capitalisation of Wanda Hotel Development Co Ltd (0169)?
The market capitalisation of Wanda Hotel Development Co Ltd is HK$413M (≈ $52.7M). 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 Wanda Hotel Development Co Ltd (0169)?
The price-to-sales ratio of Wanda Hotel Development Co Ltd is 3.39 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the return on equity of Wanda Hotel Development Co Ltd (0169)?
The return on equity (ROE) of Wanda Hotel Development Co Ltd is −0.2% (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 Wanda Hotel Development Co Ltd (0169)?
On an EBIT basis the return on assets of Wanda Hotel Development Co Ltd is 4.4% (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 Wanda Hotel Development Co Ltd (0169)?
The operating margin of Wanda Hotel Development Co Ltd is 48.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wanda Hotel Development Co Ltd (0169)?
Revenue at Wanda Hotel Development Co Ltd is growing +0.1% versus a year earlier (3y avg −47.6%). 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 Wanda Hotel Development Co Ltd (0169)?
Earnings per share at Wanda Hotel Development Co Ltd are growing −78.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Wanda Hotel Development Co Ltd (0169) generate?
The free cash flow of Wanda Hotel Development Co Ltd is HK$288M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Wanda Hotel Development Co Ltd (0169) hold?
Wanda Hotel Development Co Ltd holds more cash than debt, HK$511M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Wanda Hotel Development Co Ltd in the live analysis
One click puts Wanda Hotel Development 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 7, 2026