Mango Excellent Media Co Ltd (300413) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mango Excellent Media Co Ltd stock ¥23.90, price ¥34.83, that is 31.4% below the price, quality 54 out of 100. Rating: overvalued. Calculated from audited financials with 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 6, 2026.
How to read this chart
60‑month range ¥13.98 – ¥70.43 · fair‑value band ¥15.35 – ¥31.07 · the ¥34.83 price screens above the ¥23.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Mango Excellent Media Co in your weekly email
Every Wednesday you see whether Mango Excellent Media 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.
Mango Excellent Media Co., Ltd. operates in the internet new media industry in China. It operates through four segments: Mango TV Internet Video Business, New media interactive entertainment content production and operation, Content e-commerce, and Others.
Show moreShow less
The company operates Mango TV, an internet video platform.
It is also involved in the advertising, membership, and operator businesses; content production and operation, artist agency, music copyright, and IP derivatives businesses; content production and operation, artist agency, music copyright, and IP derivatives; creation, production, and broadcasting of variety shows, films, TV dramas, and cartoons for children's and other programs; and content e-commerce platform activities.
The company was incorporated in 2005 and is headquartered in Changsha, China. Mango Excellent Media Co., Ltd. is a subsidiary of Mango Media Co., Ltd.
Stock analysis
Mango Excellent Media Co Ltd (300413) currently trades at ¥34.83, while our model-based Fair Value estimate is ¥23.90, 31% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥14.47 per share, and 3 of the 26 models we run sit above the ¥34.83 price.
Bear case: the Asset-Based group reads lowest at ¥2.42, and 23 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥15.35 (bear) to ¥31.07 (bull), the price of ¥34.83 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 54/100 (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.
Mango Excellent Media Co Ltd reported revenue of 13.8B CNY in FY2025 versus 15.4B CNY in FY2021, a compound −2.6%/yr. Reported net income was 1.2B CNY in FY2025, compounding −12.7%/yr from FY2021.
Key figures
Market cap 65.2B CNY (≈ $9.8B) Mid · P/E ratio 158.3 · P/S ratio 4.62 · EPS (TTM) ¥0.2200 · Dividend yield 0.7% · Net margin 3.0% · Return on equity 1.8% · Return on assets (EBIT) 5.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 149% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 21% fair-value upside, at −31%, 300413 screens richer than that median.
Fair Value models
Bear¥15.35Fair Value ¥23.90Bull¥31.07
Price ¥34.83 · Downside -31.4%
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 DCF¥7.19¥10.75¥16.0980
Growth DCF¥7.23¥10.29¥14.5579
Residual Income¥9.47¥9.55¥10.1176
All 26 models by family
DCF Models
FCF DCF¥7.19¥10.75¥16.0980
Owner Earnings¥42.59¥66.51¥102.4275
5Y Revenue Exit¥4.26¥5.52¥7.0474
5Y EBITDA Exit¥20.89¥37.43¥57.3774
5Y P/E Exit¥9.44¥15.46¥21.9570
10Y Revenue Exit¥5.24¥6.66¥8.4768
10Y EBITDA Exit¥15.70¥28.49¥46.6966
10Y P/E Exit¥8.53¥13.47¥19.7963
Earnings-Based
Graham-Dodd¥4.46¥15.66¥21.0764
Lynch FV¥3.66¥5.22¥6.7961
PEG = 1.0¥3.66¥5.22¥6.7957
EPV¥1.84¥1.97¥2.0874
Dividend Discount
Gordon GGM¥1.92¥3.78¥5.6667
DDM Multi-Stage¥1.92¥3.28¥4.0067
Multiples
P/E Multiple¥10.82¥14.43¥18.0463
P/S Multiple¥6.65¥8.86¥11.0858
P/B Multiple¥23.42¥31.22¥39.0355
EV/EBIT¥4.50¥5.33¥6.1766
EV/EBITDA¥32.72¥42.96¥53.2167
EV/Revenue¥3.68¥4.40¥5.1354
Asset-Based
NCAV (Graham)¥1.60¥2.42¥3.0255
Growth DCF
Growth DCF¥7.23¥10.29¥14.5579
Rev-Margin DCF¥4.26¥5.60¥7.2274
Economic Profit
Residual Income¥9.47¥9.55¥10.1176
ROIC Compounder¥1.84¥1.97¥2.0872
Growth Earnings
Growth-Adj P/E¥9.29¥13.28¥17.2667
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−1.9%
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.
−0.4%
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.
−0.3%
Start year 2020 (pandemic). Over 10 years: +11.0% a year
Revenue growth 14 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.
+13.1%
’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.
−9.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.0%
Dividend (yield on the price)0.7%
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.−10.0% vs 16.1%, 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.14% → 3%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+29.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +27.2% a year for the price and +3.0% for the forecasts.
Compare Mango Excellent Media 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.Internet Retail · 101 stocks
Beats the industry median on 3/13 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Below median
Fair Value upside−31.4% · Below median
Profitability
Return on equity (12 months)1.8% · Below median
Return on assets3.7% · Above median
Net margin (12 months)3.0% · Above median
Operating margin (12 months)−0.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)1.9% · Bottom 25%
Dividend yield (12 months)0.7% · Bottom 25%
Valuation Multiplesvs Internet Retail 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). "Mango Excellent Media Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/300413
Frequently asked questions
Is Mango Excellent Media Co Ltd (300413) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥23.90 versus a price of ¥34.83, about 31% lower (overvalued).
What is the fair value of 300413?
Our model-based fair value for Mango Excellent Media Co Ltd is ¥23.90 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥34.83.
What is the quality score of 300413?
Mango Excellent Media Co Ltd has a Quality Score of 54/100. 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 Mango Excellent Media Co Ltd (300413)?
Our model-based price target is the fair value of ¥23.90 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario ¥15.35, optimistic scenario ¥31.07. It is a calculation from audited fundamentals, not an analyst target.
What is the Mango Excellent Media Co Ltd stock forecast for 2026?
Our models put fair value at ¥23.90, about 31% lower versus a price of ¥34.83 (overvalued). Cautious scenario ¥15.35, optimistic scenario ¥31.07. The calculation is refreshed regularly with new filings.
What is the revenue of Mango Excellent Media Co Ltd (300413)?
Mango Excellent Media Co Ltd reported trailing-twelve-month revenue of about 14.1B CNY (latest available figure, as of Nov 6, 2026).
Does Mango Excellent Media Co Ltd pay a dividend?
Mango Excellent Media Co Ltd currently shows a dividend yield of 0.75% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Mango Excellent Media Co Ltd (300413) and when is the ex-dividend date?
Mango Excellent Media Co Ltd pays a dividend of ¥0.26 per share a year, a dividend yield of 0.7%. The last ex-dividend date was Jul 10, 2026. A dividend has been paid every year since 2020. The payout ratio is 118% of earnings. Free cash flow covers the dividend 2.16 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Mango Excellent Media Co Ltd (300413)?
For today's price to be fair in a discounted-cash-flow model, Mango Excellent Media Co Ltd would have to grow free cash flow by +29.3 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.3 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 300413 use?
Our models discount Mango Excellent Media Co Ltd at 9.6 %: a base by market capitalisation (mid), damped by beta 0.70, 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 Mango Excellent Media Co Ltd that is +29.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Mango Excellent Media Co Ltd (300413) delivered so far?
Over the past 5 years revenue at Mango Excellent Media Co Ltd grew -0.3 % a year. The price currently implies free-cash-flow growth of +29.3 % 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 Mango Excellent Media Co Ltd (300413) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Mango Excellent Media Co Ltd (+29.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mango Excellent Media Co Ltd (300413)?
The free-cash-flow yield on the price is 1.61 %: that much free cash flow Mango Excellent Media Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mango Excellent Media Co Ltd (300413)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mango Excellent Media Co Ltd it is ¥23.90 per share (as of Nov 6, 2026), against a price of ¥34.83. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Mango Excellent Media Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 300413 trades above its calculated fair value: price ¥34.83, fair value ¥23.90, a gap of about −31% (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 300413?
No. The price is what the market pays today (¥34.83); the fair value is what the company's own numbers justify (¥23.90). For Mango Excellent Media Co Ltd the two are ¥10.93 per share apart. That gap is exactly why we show both numbers side by side.
How much is Mango Excellent Media Co Ltd worth?
The market values Mango Excellent Media Co Ltd at about 65.2B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥34.83; our models calculate a fair value of ¥23.90 per share.
What do the bullish and bearish scenarios say about 300413?
Our models span a range for Mango Excellent Media Co Ltd: cautious scenario ¥15.35, base ¥23.90, optimistic ¥31.07 per share (as of Nov 6, 2026, price ¥34.83). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300413?
Mango Excellent Media Co Ltd trades at a price-to-earnings ratio of 158.3 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥23.90 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings, FY2025 ex one-offs: 39.4. Other multiples: P/B 2.8, P/S 4.6, EV/EBITDA 11.3.
How solid is the balance sheet of Mango Excellent Media Co Ltd (300413)?
Balance-sheet figures for Mango Excellent Media Co Ltd (as of Nov 6, 2026): return on equity 1.8%. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 300413 from its 52-week high?
Mango Excellent Media Co Ltd trades at ¥34.83, at its 52-week high of ¥34.83 and 149% above the low of ¥13.98 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥23.90 is for.
Which stocks are comparable to Mango Excellent Media Co Ltd?
From the same area (Consumer Cyclical) we also value Amazon.com, Inc, Alibaba Group, PDD Holdings, Prosus N.V, 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 Mango Excellent Media Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price ¥34.83, calculated fair value ¥23.90 (−31%), Quality Score 54/100, from 26 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 300413 calculated?
We run Mango Excellent Media Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥23.90 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. Mango Excellent Media 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 Mango Excellent Media Co Ltd (300413)?
The closing price on Nov 6, 2026 was ¥34.83. Our model-based fair value is ¥23.90, about 31% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mango Excellent Media Co Ltd right now?
The price sits above even our optimistic bull case (¥31.07). The favourable scenario is already priced in. Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥15.35 to ¥31.07) leaves room in how you read the outcome.
Key figures of Mango Excellent Media Co Ltd
How large is the market capitalisation of Mango Excellent Media Co Ltd (300413)?
The market capitalisation of Mango Excellent Media Co Ltd is 65.2B CNY (≈ $9.8B). 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 Mango Excellent Media Co Ltd (300413)?
The price-to-sales ratio of Mango Excellent Media Co Ltd is 4.62 (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 Mango Excellent Media Co Ltd (300413)?
Earnings per share at Mango Excellent Media Co Ltd are ¥0.2200 (price ÷ EPS = P/E 158.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Mango Excellent Media Co Ltd (300413)?
The dividend yield of Mango Excellent Media Co Ltd is 0.7% (payout 118%). 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 Mango Excellent Media Co Ltd (300413)?
The net margin of Mango Excellent Media Co Ltd is 3.0% (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 Mango Excellent Media Co Ltd (300413)?
The return on equity (ROE) of Mango Excellent Media Co Ltd is 1.8% (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 Mango Excellent Media Co Ltd (300413)?
On an EBIT basis the return on assets of Mango Excellent Media Co Ltd is 5.3% (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 Mango Excellent Media Co Ltd (300413)?
The operating margin of Mango Excellent Media Co Ltd is −0.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mango Excellent Media Co Ltd (300413)?
Revenue at Mango Excellent Media Co Ltd is growing +1.9% versus a year earlier (3y avg −0.4%). 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 Mango Excellent Media Co Ltd (300413)?
Earnings per share at Mango Excellent Media Co Ltd are growing −95.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Mango Excellent Media Co Ltd (300413) hold?
Mango Excellent Media Co Ltd holds more cash than debt, 3.7B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Mango Excellent Media Co Ltd in the live analysis
One click puts Mango Excellent Media Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026