Mega-info Media Co.Ltd. (301102) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mega-info Media Co.Ltd. stock ¥6.41, price ¥8.75, that is 26.7% below the price, quality 60 out of 100. Rating: overvalued. Calculated from audited financials with 23 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 3, 2026.
How to read this chart
55‑month range ¥7.41 – ¥21.30 · fair‑value band ¥6.22 – ¥6.60 · the ¥8.75 price screens above the ¥6.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Mega-info Media Co.Ltd. in your weekly email
Every Wednesday you see whether Mega-info Media Co.Ltd. 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.
Mega-info Media Co.,Ltd. engages in the development, operation, and advertising of digital media resources in China. It installs and operates media equipment for high-speed rail station.
Show moreShow less
The company also operates railway passenger stations; digital screen machines; video machines; and LED large screens. Mega-info Media Co.,Ltd. was founded in 2007 and is based in Beijing, China. Mega-info Media Co.,Ltd. operates as a subsidiary of 366 Mobile Internet Technology Co., Ltd.
Stock analysis
Mega-info Media Co.Ltd. (301102) currently trades at ¥8.75, while our model-based Fair Value estimate is ¥6.41, 27% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥17.58 per share, and 11 of the 23 models we run sit above the ¥8.75 price.
Bear case: the Earnings-Based group reads lowest at ¥3.23, and 12 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥6.22 (bear) to ¥6.60 (bull), the price of ¥8.75 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 60/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Mega-info Media Co.Ltd. reported revenue of 553M CNY in FY2025 versus 619M CNY in FY2021, a compound −2.8%/yr. Reported net income was 12.1M CNY in FY2025, compounding −52.6%/yr from FY2021.
Key figures
Market cap 3.6B CNY (≈ $532M) Small · P/S ratio 7.71 · EPS (TTM) ¥−0.1900 · Dividend yield 0.1% · Net margin 2.2% · Return on equity −1.3% · Return on assets (EBIT) 5.9% (5-year average) · Operating margin −41.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 13 out of 100 (medium confidence).
What moves the price
The share trades about 37% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at −27%, 301102 screens richer than that median.
Fair Value models
Bear¥6.22Fair Value ¥6.41Bull¥6.60
Price ¥8.75 · Downside -26.7%
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.57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−17.5%
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.
−1.4%
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.
+2.5%
Start year 2020 (pandemic)
Revenue growth 6 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%
’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.
−47.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−48.0%
Dividend (yield on the price)0.1%
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.45% → 4%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−23.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −24.7% a year for the price.
Compare Mega-info 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.Advertising Agencies · 170 stocks
Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−26.7% · Below median
Profitability
Return on assets0.3% · Below median
Net margin (12 months)−7.9% · Bottom 25%
Operating margin (12 months)−41.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−24.0% · Bottom 25%
Dividend yield (12 months)0.1% · Bottom 25%
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
P/B1.19× · Cheaper than median
P/S (12 months)7.44× · Priciest 25%
Price / free cash flow (fiscal year)8.8× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 38
FUTURE (revenue growth)0· sector 15
PAST (return on equity)0· sector 7
HEALTH (low debt)0· sector 98
DIVIDEND (yield)2· sector 53
VALUE 0: the price sits above our fair-value range.
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). "Mega-info Media Co.Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/301102
Frequently asked questions
Is Mega-info Media Co.Ltd. (301102) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of ¥6.41 versus a price of ¥8.75, about 27% lower (overvalued).
What is the fair value of 301102?
Our model-based fair value for Mega-info Media Co.Ltd. is ¥6.41 (as of Nov 3, 2026), built from audited fundamentals. The current price: ¥8.75.
What is the quality score of 301102?
Mega-info Media Co.Ltd. has a Quality Score of 60/100. 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 Mega-info Media Co.Ltd. (301102)?
Our model-based price target is the fair value of ¥6.41 (as of Nov 3, 2026) from 23 valuation models. Cautious scenario ¥6.22, optimistic scenario ¥6.60. It is a calculation from audited fundamentals, not an analyst target.
What is the Mega-info Media Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥6.41, about 27% lower versus a price of ¥8.75 (overvalued). Cautious scenario ¥6.22, optimistic scenario ¥6.60. The calculation is refreshed regularly with new filings.
What is the revenue of Mega-info Media Co.Ltd. (301102)?
Mega-info Media Co.Ltd. reported trailing-twelve-month revenue of about 477M CNY (latest available figure, as of Nov 3, 2026).
Does Mega-info Media Co.Ltd. pay a dividend?
Mega-info Media Co.Ltd. currently shows a dividend yield of 0.11% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Mega-info Media Co.Ltd. (301102) and when is the ex-dividend date?
Mega-info Media Co.Ltd. pays a dividend of ¥0.01 per share a year, a dividend yield of 0.1%. The last ex-dividend date was Jul 14, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 33.4% of earnings. Free cash flow covers the dividend 99.22 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 Mega-info Media Co.Ltd. (301102)?
For today's price to be fair in a discounted-cash-flow model, Mega-info Media Co.Ltd. would have to grow free cash flow by -23.4 % per year for five years (discount rate 10.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.5 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 301102 use?
Our models discount Mega-info Media Co.Ltd. at 10.8 %: a base by market capitalisation (small), damped by beta 0.63, 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 Mega-info Media Co.Ltd. that is -23.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.8 %) and the same formula as our fair value.
How much growth has Mega-info Media Co.Ltd. (301102) delivered so far?
Over the past 5 years revenue at Mega-info Media Co.Ltd. grew +2.5 % a year. The price currently implies free-cash-flow growth of -23.4 % 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 Mega-info Media Co.Ltd. (301102) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Mega-info Media Co.Ltd. (-23.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mega-info Media Co.Ltd. (301102)?
The free-cash-flow yield on the price is 11.34 %: that much free cash flow Mega-info Media Co.Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mega-info Media Co.Ltd. (301102)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mega-info Media Co.Ltd. it is ¥6.41 per share (as of Nov 3, 2026), against a price of ¥8.75. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Mega-info Media Co.Ltd. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 301102 trades above its calculated fair value: price ¥8.75, fair value ¥6.41, a gap of about −27% (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 301102?
No. The price is what the market pays today (¥8.75); the fair value is what the company's own numbers justify (¥6.41). For Mega-info Media Co.Ltd. the two are ¥2.34 per share apart. That gap is exactly why we show both numbers side by side.
How much is Mega-info Media Co.Ltd. worth?
The market values Mega-info Media Co.Ltd. at about 3.6B CNY (market capitalisation, as of Nov 3, 2026). Per share that is ¥8.75; our models calculate a fair value of ¥6.41 per share.
What do the bullish and bearish scenarios say about 301102?
Our models span a range for Mega-info Media Co.Ltd.: cautious scenario ¥6.22, base ¥6.41, optimistic ¥6.60 per share (as of Nov 3, 2026, price ¥8.75). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Mega-info Media Co.Ltd. (301102)?
Balance-sheet figures for Mega-info Media Co.Ltd. (as of Nov 3, 2026): return on equity −1.3%. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 301102 from its 52-week high?
Mega-info Media Co.Ltd. trades at ¥8.75, about 37% below its 52-week high of ¥13.88 and 11% above the low of ¥7.86 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥6.41 is for.
Which stocks are comparable to Mega-info Media Co.Ltd.?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Mega-info Media Co.Ltd. stock attractive at the current price?
The data as of Nov 3, 2026: price ¥8.75, calculated fair value ¥6.41 (−27%), Quality Score 60/100, from 23 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 301102 calculated?
We run Mega-info Media Co.Ltd. through 23 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 ¥6.41 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. Mega-info 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 Mega-info Media Co.Ltd. (301102)?
The closing price on Nov 6, 2026 was ¥8.75. Our model-based fair value is ¥6.41, about 27% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mega-info Media Co.Ltd. right now?
The price sits above even our optimistic bull case (¥6.60). The favourable scenario is already priced in. Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (¥6.22 to ¥6.60), unusually little disagreement for a valuation. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Mega-info Media Co.Ltd.
How large is the market capitalisation of Mega-info Media Co.Ltd. (301102)?
The market capitalisation of Mega-info Media Co.Ltd. is 3.6B CNY (≈ $532M). 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 Mega-info Media Co.Ltd. (301102)?
The price-to-sales ratio of Mega-info Media Co.Ltd. is 7.71 (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 Mega-info Media Co.Ltd. (301102)?
Earnings per share at Mega-info Media Co.Ltd. are ¥−0.1900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Mega-info Media Co.Ltd. (301102)?
The dividend yield of Mega-info Media Co.Ltd. is 0.1%. 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 Mega-info Media Co.Ltd. (301102)?
The net margin of Mega-info Media Co.Ltd. is 2.2% (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 Mega-info Media Co.Ltd. (301102)?
The return on equity (ROE) of Mega-info Media Co.Ltd. is −1.3% (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 Mega-info Media Co.Ltd. (301102)?
On an EBIT basis the return on assets of Mega-info Media Co.Ltd. is 5.9% (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 Mega-info Media Co.Ltd. (301102)?
The operating margin of Mega-info Media Co.Ltd. is −41.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mega-info Media Co.Ltd. (301102)?
Revenue at Mega-info Media Co.Ltd. is growing −24.0% versus a year earlier (3y avg −1.4%). 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 Mega-info Media Co.Ltd. (301102)?
Earnings per share at Mega-info Media Co.Ltd. are growing −72.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Mega-info Media Co.Ltd. in the live analysis
One click puts Mega-info Media 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 3, 2026