iDreamSky Technology Holdings Ltd (1119) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of iDreamSky Technology Holdings Ltd stock HK$0.17, price HK$0.36, that is 52.1% below the price, quality 37 out of 100. Rating: strongly overvalued. Calculated from audited financials with 17 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 12, 2026.
How to read this chart
60‑month range HK$0.2550 – HK$7.99 · fair‑value band HK$0.1275 – HK$0.2125 · the HK$0.3550 price screens above the HK$0.1700 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 12, 2026.
Follow iDreamSky Technology Holdings in your weekly email
Every Wednesday you see whether iDreamSky Technology Holdings 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.
iDreamSky Technology Holdings Limited, an investment holding company, operates a digital entertainment platform that publishes games through mobile apps and websites in the People's Republic of China.
Show moreShow less
The company offers game publishing service, and publishes licensed games to the game players through various mobile application stores and software websites, as well as through other game publishers.
It also provides mobile games development and game cooperation services, including on-going updates of new contents and maintenance services, as well as technical support service; in-game information services; and advertising services.
In addition, the company engages in the internet and software technology development and services; financing; culture, sports, and entertainment; and internet information services. iDreamSky Technology Holdings Limited was founded in 2009 and is headquartered in Shenzhen, the People's Republic of China.
Stock analysis
iDreamSky Technology Holdings Ltd (1119) currently trades at HK$0.3550, while our model-based Fair Value estimate is HK$0.1700, 52% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of HK$0.5600 per share, and 4 of the 16 models we run sit above the HK$0.3550 price.
Bear case: the Earnings-Based group reads lowest at HK$0.0800, and 12 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.1275 (bear) to HK$0.2125 (bull), the price of HK$0.3550 sits above 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 37/100 (below-average quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
iDreamSky Technology Holdings Ltd reported revenue of 1.3B CNY in FY2025 versus 2.6B CNY in FY2021, a compound −15.6%/yr. Reported net income was 15.9M CNY in FY2025.
Key figures
Market cap HK$724M (≈ $92.3M) Micro · P/S ratio 0.47 · Net margin 0.7% · Return on equity 0.5% · Return on assets (EBIT) −13.5% (5-year average) · Operating margin 4.5% · Revenue (TTM) 1.4B CNY · Revenue growth (YoY) +4.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 27 out of 100 (medium confidence).
What moves the price
The share trades about 51% below its 52-week high and 39% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 37% fair-value upside, at −52%, 1119 screens richer than that median.
Fair Value models
BearHK$0.1275Fair Value HK$0.1700BullHK$0.2125
Price HK$0.3550 · Downside -52.1%
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.
Best data coverage
FCF DCFHK$0.1800HK$0.2600HK$0.390080
Growth DCFHK$0.1900HK$0.2600HK$0.370079
Owner EarningsHK$0.3100HK$0.4200HK$0.610077
All 17 models by family
DCF Models
FCF DCFHK$0.1800HK$0.2600HK$0.390080
Owner EarningsHK$0.3100HK$0.4200HK$0.610077
5Y Revenue ExitHK$0.0800HK$0.1300HK$0.200071
5Y EBITDA ExitHK$0.2400HK$0.4000HK$0.620074
5Y P/E ExitHK$0.0900HK$0.1500HK$0.220070
10Y Revenue ExitHK$0.1200HK$0.1600HK$0.200068
10Y EBITDA ExitHK$0.2100HK$0.3100HK$0.410069
10Y P/E ExitHK$0.1300HK$0.1700HK$0.210065
Earnings-Based
Graham-DoddHK$0.0600HK$0.0800HK$0.090067
Multiples
P/E MultipleHK$0.1500HK$0.2000HK$0.250063
P/S MultipleHK$0.1200HK$0.1600HK$0.200058
P/B MultipleHK$0.6900HK$0.9200HK$1.1555
EV/EBITDAn/an/aHK$0.140062
Asset-Based
NCAV (Graham)HK$0.1300HK$0.1800HK$0.260054
Growth DCF
Growth DCFHK$0.1900HK$0.2600HK$0.370079
Economic Profit
Residual IncomeHK$0.5300HK$0.5600HK$0.610071
Growth Earnings
Growth-Adj P/EHK$0.1100HK$0.1500HK$0.200067
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.32/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−11.6%
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.
−19.8%
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.
−16.1%
Start year 2020 (pandemic). Over 10 years: −1.6% a year
Revenue growth 13 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.
+38.5%
’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.
−50.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−50.8%
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.−50.8% vs −12.0%, slowing
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.−13% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 2.5%/yr over ~9Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+65.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +63.2% a year for the price.
Compare iDreamSky Technology Holdings 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.Electronic Gaming & Multimedia · 180 stocks
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 iDreamSky Technology Holdings Ltd (1119) overvalued or undervalued?
As of Nov 12, 2026, our model estimates a fair value of HK$0.1700 versus a price of HK$0.3550, about 52% lower (overvalued).
What is the fair value of 1119?
Our model-based fair value for iDreamSky Technology Holdings Ltd is HK$0.1700 (as of Nov 12, 2026), built from audited fundamentals. The current price: HK$0.3550.
What is the quality score of 1119?
iDreamSky Technology Holdings Ltd has a Quality Score of 37/100. 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 iDreamSky Technology Holdings Ltd (1119)?
Our model-based price target is the fair value of HK$0.1700 (as of Nov 12, 2026) from 17 valuation models. Cautious scenario HK$0.1275, optimistic scenario HK$0.2125. It is a calculation from audited fundamentals, not an analyst target.
What is the iDreamSky Technology Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.1700, about 52% lower versus a price of HK$0.3550 (overvalued). Cautious scenario HK$0.1275, optimistic scenario HK$0.2125. The calculation is refreshed regularly with new filings.
What is the revenue of iDreamSky Technology Holdings Ltd (1119)?
iDreamSky Technology Holdings Ltd reported trailing-twelve-month revenue of about 1.4B CNY (latest available figure, as of Nov 12, 2026).
What growth is priced into iDreamSky Technology Holdings Ltd (1119)?
For today's price to be fair in a discounted-cash-flow model, iDreamSky Technology Holdings Ltd would have to grow free cash flow by 65.9 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue fell 16.1 % per year. As of Nov 12, 2026.
What discount rate (WACC) does the fair value of 1119 use?
Our models discount iDreamSky Technology Holdings Ltd at 12.0 %: a base by market capitalisation (micro), damped by beta 0.61, 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 iDreamSky Technology Holdings Ltd that is +65.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has iDreamSky Technology Holdings Ltd (1119) delivered so far?
Over the past 5 years revenue at iDreamSky Technology Holdings Ltd shrank 16.1 % a year. The price currently implies free-cash-flow growth of +65.9 % 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 iDreamSky Technology Holdings Ltd (1119) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into iDreamSky Technology Holdings Ltd (+65.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of iDreamSky Technology Holdings Ltd (1119)?
The free-cash-flow yield on the price is 1.28 %: that much free cash flow iDreamSky Technology Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of iDreamSky Technology Holdings Ltd (1119)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For iDreamSky Technology Holdings Ltd it is HK$0.1700 per share (as of Nov 12, 2026), against a price of HK$0.3550. It is the blended result of 17 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is iDreamSky Technology Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 12, 2026, 1119 trades above its calculated fair value: price HK$0.3550, fair value HK$0.1700, a gap of about −52% (overvalued). 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 1119?
No. The price is what the market pays today (HK$0.3550); the fair value is what the company's own numbers justify (HK$0.1700). For iDreamSky Technology Holdings Ltd the two are HK$0.1850 per share apart. That gap is exactly why we show both numbers side by side.
How much is iDreamSky Technology Holdings Ltd worth?
The market values iDreamSky Technology Holdings Ltd at about HK$724M (market capitalisation, as of Nov 12, 2026). Per share that is HK$0.3550; our models calculate a fair value of HK$0.1700 per share.
What do the bullish and bearish scenarios say about 1119?
Our models span a range for iDreamSky Technology Holdings Ltd: cautious scenario HK$0.1275, base HK$0.1700, optimistic HK$0.2125 per share (as of Nov 12, 2026, price HK$0.3550). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of iDreamSky Technology Holdings Ltd (1119)?
Balance-sheet figures for iDreamSky Technology Holdings Ltd (as of Nov 12, 2026): return on equity 0.5%, debt of 0.25 per unit of equity. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is 1119 from its 52-week high?
iDreamSky Technology Holdings Ltd trades at HK$0.3550, about 51% below its 52-week high of HK$0.7300 and 39% above the low of HK$0.2550 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.1700 is for.
Which stocks are comparable to iDreamSky Technology Holdings Ltd?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 iDreamSky Technology Holdings Ltd stock attractive at the current price?
The data as of Nov 12, 2026: price HK$0.3550, calculated fair value HK$0.1700 (−52%), Quality Score 37/100, from 17 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 1119 calculated?
We run iDreamSky Technology Holdings Ltd through 17 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of HK$0.1700 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 14.1% above its aggregate fair value. iDreamSky Technology Holdings 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 iDreamSky Technology Holdings Ltd (1119)?
The closing price on Nov 13, 2026 was HK$0.3550. Our model-based fair value is HK$0.1700, about 52% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with iDreamSky Technology Holdings Ltd right now?
The price sits above even our optimistic bull case (HK$0.2125). The favourable scenario is already priced in. Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of iDreamSky Technology Holdings Ltd
How large is the market capitalisation of iDreamSky Technology Holdings Ltd (1119)?
The market capitalisation of iDreamSky Technology Holdings Ltd is HK$724M (≈ $92.3M). 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 iDreamSky Technology Holdings Ltd (1119)?
The price-to-sales ratio of iDreamSky Technology Holdings Ltd is 0.47 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of iDreamSky Technology Holdings Ltd (1119)?
The net margin of iDreamSky Technology Holdings Ltd is 0.7% (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 iDreamSky Technology Holdings Ltd (1119)?
The return on equity (ROE) of iDreamSky Technology Holdings Ltd is 0.5% (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 iDreamSky Technology Holdings Ltd (1119)?
On an EBIT basis the return on assets of iDreamSky Technology Holdings Ltd is −13.5% (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 iDreamSky Technology Holdings Ltd (1119)?
The operating margin of iDreamSky Technology Holdings Ltd is 4.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at iDreamSky Technology Holdings Ltd (1119)?
Revenue at iDreamSky Technology Holdings Ltd is growing 4.7% versus a year earlier (3y avg −19.8%). 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 iDreamSky Technology Holdings Ltd (1119)?
Earnings per share at iDreamSky Technology Holdings Ltd are down 40.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does iDreamSky Technology Holdings Ltd (1119) carry?
The net debt of iDreamSky Technology Holdings Ltd is 1.1B CNY (fiscal year 2025). 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 iDreamSky Technology Holdings Ltd in the live analysis
One click puts iDreamSky Technology Holdings 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 12, 2026