Langham Hospitality Invest Ltd (1270) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Langham Hospitality Invest Ltd stock HK$0.44, price HK$0.45, that is 2.2% below the price, quality 56 out of 100. Rating: fairly valued. Calculated from audited financials with 9 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 14, 2026.
How to read this chart
60‑month range HK$0.3969 – HK$1.06 · fair‑value band HK$0.1900 – HK$0.9600 · the HK$0.4500 price screens above the HK$0.4400 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 14, 2026.
Follow Langham Hospitality Invest in your weekly email
Every Wednesday you see whether Langham Hospitality Invest 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.
Langham Hospitality Investments Limited, an investment holding company, engages in the property investment business in Hong Kong. The company owns, invests in, and leases hotel properties. It is also involved in the provision of administrative, financing, and treasury management services.
Show moreShow less
The company was incorporated in 2013 and is based in Wan Chai, Hong Kong. Langham Hospitality Investments Limited operates as a subsidiary of LHIL Assets Holdings Limited.
Stock analysis
Langham Hospitality Invest Ltd (1270) currently trades at HK$0.4500, while our model-based Fair Value estimate is HK$0.4400, so the stock looks roughly fairly valued today (gap 2.2%).
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of HK$1.80 per share, and 3 of the 7 models we run sit above the HK$0.4500 price.
Bear case: the Dividend Discount group reads lowest at HK$0.1300, and 4 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.1900 (bear) to HK$0.9600 (bull), the price of HK$0.4500 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 56/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Langham Hospitality Invest Ltd reported revenue of HK$409M in FY2025 versus HK$224M in FY2021, a compound +16.2%/yr. Reported net income was HK$54.2M in FY2025.
Key figures
Market cap HK$1.6B (≈ $202M) Micro · P/E ratio 4.5 · P/S ratio 0.59 · EPS (TTM) HK$0.0600 · Dividend yield 7.1% · Net margin 13.3% · Return on equity 3.6% · Return on assets (EBIT) 2.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at −2%, 1270 screens cheaper than that median.
Fair Value models
BearHK$0.1900Fair Value HK$0.4400BullHK$0.9600
Price HK$0.4500 · Downside -2.2%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (HK$0.0245 per share) are deliberately not added.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.87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.7%
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.
+7.1%
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.
+14.4%
Start year 2020 (pandemic). Over 10 years: −5.0% a year
Revenue growth 15 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.
−7.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis.
+0.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.2%
Dividend (yield on the price)7.1%
Profit margin 2019 to 2024 ⓘ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.87% → 91%
⚠ Revenue per share shrinking 9.9%/yr over ~10Y (margins intact) ⓘ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).
+32.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about +29.5% a year for the price.
Compare Langham Hospitality Invest 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.Lodging · 163 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside−2.2% · Above median
Profitability
Return on equity (12 months)3.6% · Below median
Return on assets0.3% · Below median
Net margin (12 months)82.3% · Top 25%
Operating margin (12 months)91.8% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)5.5% · Below median
Dividend yield (12 months)7.1% · Top 25%
Balance sheet
Debt / equity0.65× · Highest 25%
Valuation Multiplesvs Lodging median · lower = cheaper
P/E (12 months)4.5× · Cheapest 25%
P/B0.17× · Cheapest 25%
P/S (12 months)3.85× · Pricier than median
Price / free cash flow (fiscal year)10.4× · Cheaper than median
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 Langham Hospitality Invest Ltd (1270) overvalued or undervalued?
As of Nov 14, 2026, our model estimates a fair value of HK$0.4400 versus a price of HK$0.4500, about 2% lower (fairly valued).
What is the fair value of 1270?
Our model-based fair value for Langham Hospitality Invest Ltd is HK$0.4400 (as of Nov 14, 2026), built from audited fundamentals. The current price: HK$0.4500.
What is the quality score of 1270?
Langham Hospitality Invest Ltd has a Quality Score of 56/100. 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 Langham Hospitality Invest Ltd (1270)?
Our model-based price target is the fair value of HK$0.4400 (as of Nov 14, 2026) from 9 valuation models. Cautious scenario HK$0.1900, optimistic scenario HK$0.9600. It is a calculation from audited fundamentals, not an analyst target.
What is the Langham Hospitality Invest Ltd stock forecast for 2026?
Our models put fair value at HK$0.4400, about 2% lower versus a price of HK$0.4500 (fairly valued). Cautious scenario HK$0.1900, optimistic scenario HK$0.9600. The calculation is refreshed regularly with new filings.
What is the revenue of Langham Hospitality Invest Ltd (1270)?
Langham Hospitality Invest Ltd reported trailing-twelve-month revenue of about HK$412M (latest available figure, as of Nov 14, 2026).
Does Langham Hospitality Invest Ltd pay a dividend?
Langham Hospitality Invest Ltd currently shows a dividend yield of 7.11% relative to its recent price (as of Nov 14, 2026).
How much is the dividend of Langham Hospitality Invest Ltd (1270) and when is the ex-dividend date?
Langham Hospitality Invest Ltd pays a dividend of HK$0.032 per share a year, a dividend yield of 7.1%. The last ex-dividend date was May 22, 2026. The payout ratio is 53.3% of earnings. Free cash flow covers the dividend 1.34 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Langham Hospitality Invest Ltd (1270)?
For today's price to be fair in a discounted-cash-flow model, Langham Hospitality Invest Ltd would have to grow free cash flow by 32.3 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew 14.4 % per year. As of Nov 14, 2026.
What discount rate (WACC) does the fair value of 1270 use?
Our models discount Langham Hospitality Invest Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.23, 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 Langham Hospitality Invest Ltd that is +32.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Langham Hospitality Invest Ltd (1270) delivered so far?
Over the past 5 years revenue at Langham Hospitality Invest Ltd grew 14.4 % a year. The price currently implies free-cash-flow growth of +32.3 % 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 Langham Hospitality Invest Ltd (1270) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into Langham Hospitality Invest Ltd (+32.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Langham Hospitality Invest Ltd (1270)?
The free-cash-flow yield on the price is 9.61 %: that much free cash flow Langham Hospitality Invest Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Langham Hospitality Invest Ltd (1270)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Langham Hospitality Invest Ltd it is HK$0.4400 per share (as of Nov 14, 2026), against a price of HK$0.4500. It is the blended result of 9 valuation models in 5 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Langham Hospitality Invest Ltd stock overvalued or undervalued in 2026?
As of Nov 14, 2026, 1270 trades above its calculated fair value: price HK$0.4500, fair value HK$0.4400, a gap of about −2% (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 1270?
No. The price is what the market pays today (HK$0.4500); the fair value is what the company's own numbers justify (HK$0.4400). For Langham Hospitality Invest Ltd the two are HK$0.0100 per share apart. That gap is exactly why we show both numbers side by side.
How much is Langham Hospitality Invest Ltd worth?
The market values Langham Hospitality Invest Ltd at about HK$1.6B (market capitalisation, as of Nov 14, 2026). Per share that is HK$0.4500; our models calculate a fair value of HK$0.4400 per share.
What do the bullish and bearish scenarios say about 1270?
Our models span a range for Langham Hospitality Invest Ltd: cautious scenario HK$0.1900, base HK$0.4400, optimistic HK$0.9600 per share (as of Nov 14, 2026, price HK$0.4500). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1270?
Langham Hospitality Invest Ltd trades at a price-to-earnings ratio of 4.5 (as of Nov 14, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.4400 is built from several models across several years. Other multiples: P/B 0.2, P/S 3.8, EV/EBITDA 19.6.
How solid is the balance sheet of Langham Hospitality Invest Ltd (1270)?
Balance-sheet figures for Langham Hospitality Invest Ltd (as of Nov 14, 2026): return on equity 3.6%, debt of 0.65 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 1270 from its 52-week high?
Langham Hospitality Invest Ltd trades at HK$0.4500, about 23% below its 52-week high of HK$0.5852 and 5% above the low of HK$0.4300 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.4400 is for.
Which stocks are comparable to Langham Hospitality Invest Ltd?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World 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 Langham Hospitality Invest Ltd stock attractive at the current price?
The data as of Nov 14, 2026: price HK$0.4500, calculated fair value HK$0.4400 (−2%), Quality Score 56/100, from 9 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 1270 calculated?
We run Langham Hospitality Invest Ltd through 9 models from 5 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of HK$0.4400 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. Langham Hospitality Invest 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 Langham Hospitality Invest Ltd (1270)?
The closing price on Nov 13, 2026 was HK$0.4500. Our model-based fair value is HK$0.4400, about 2% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Langham Hospitality Invest Ltd right now?
The model range is unusually wide (HK$0.1900 to HK$0.9600). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 Langham Hospitality Invest Ltd (1270) come from?
Earnings per share at Langham Hospitality Invest Ltd fell 11.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share −10.4 %, EBIT margin +1.0 %, tax rate +0.8 %, residual (interest, one-offs) −2.7 %. 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 Langham Hospitality Invest Ltd
How large is the market capitalisation of Langham Hospitality Invest Ltd (1270)?
The market capitalisation of Langham Hospitality Invest Ltd is HK$1.6B (≈ $202M). 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 Langham Hospitality Invest Ltd (1270)?
The price-to-sales ratio of Langham Hospitality Invest Ltd is 0.59 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Langham Hospitality Invest Ltd (1270)?
Earnings per share at Langham Hospitality Invest Ltd are HK$0.0600 (price ÷ EPS = P/E 4.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Langham Hospitality Invest Ltd (1270)?
The dividend yield of Langham Hospitality Invest Ltd is 7.1% (payout 53.3%). 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 Langham Hospitality Invest Ltd (1270)?
The net margin of Langham Hospitality Invest Ltd is 13.3% (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 Langham Hospitality Invest Ltd (1270)?
The return on equity (ROE) of Langham Hospitality Invest Ltd is 3.6% (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 Langham Hospitality Invest Ltd (1270)?
On an EBIT basis the return on assets of Langham Hospitality Invest Ltd is 2.3% (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 Langham Hospitality Invest Ltd (1270)?
The operating margin of Langham Hospitality Invest Ltd is 91.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Langham Hospitality Invest Ltd (1270)?
Revenue at Langham Hospitality Invest Ltd is growing 5.5% versus a year earlier (3y avg +7.1%). 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 Langham Hospitality Invest Ltd (1270)?
Earnings per share at Langham Hospitality Invest Ltd are growing 2.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Langham Hospitality Invest Ltd (1270) carry?
The net debt of Langham Hospitality Invest Ltd is HK$5.8B (fiscal year 2025, ≈ 38.2 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 Langham Hospitality Invest Ltd in the live analysis
One click puts Langham Hospitality Invest 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 14, 2026