Merchant Express Class A (001965) fair value: what the stock is really worth
We calculate from audited financials what Merchant Express Class A is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Merchant Express Class A for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 18, 2026.
How to read this chart
60‑month range ¥5.65 – ¥13.45 · fair‑value band ¥4.24 – ¥20.04 · the ¥9.92 price screens below the ¥11.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 18, 2026.
China Merchants Expressway Network & Technology Holdings Co.,Ltd. operates as a highway investment and operation service provider in the People's Republic of China. It operates through Investment Operation, Transportation Technology, Smart Transportation, and Traffic Ecology segments.
Show more
China Merchants Expressway Network & Technology Holdings Co.,Ltd. operates as a highway investment and operation service provider in the People's Republic of China. It operates through Investment Operation, Transportation Technology, Smart Transportation, and Traffic Ecology segments. The company also offers full-process consulting and engineering technical services; and general contracting of engineering, design and construction, and project management services. In addition, it engages in technical service development; traffic information services; intelligent transportation product design; technology research and development; software development and computer network system engineering; technology transfer; business management; engineering consulting management; fund management; photovoltaic power generation; agricultural planting; highway engineering; scientific research and design; engineering supervision; production and installation; development and management of construction facilities; hotels; pipeline corridor leasing; ecological and environmental protection technology-related activities; highway engineering inspection; highway information technology development; water transport project supervision; and other technology promotion services. The company was formerly known as China Merchants Huajian Highway Investment Co.,Ltd. and changed its name to China Merchants Expressway Network & Technology Holdings Co.,Ltd. in September 2016. The company was founded in 1993 and is based in Beijing, the People's Republic of China. China Merchants Expressway Network & Technology Holdings Co.,Ltd. operates as a subsidiary of China Merchants Group Limited.
Stock analysis
Merchant Express Class A (001965) currently trades at ¥9.92, while our model-based Fair Value estimate is ¥11.91, implying the stock looks roughly 16.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥15.42 per share, and 15 of the 23 models we run sit above the ¥9.92 price.
Bear case: the Growth DCF group reads lowest at ¥2.30, and 8 of the 23 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥4.24 (bear) to ¥20.04 (bull), the price of ¥9.92 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 59/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Merchant Express Class A reported revenue of 13.4B CNY in FY2025 versus 8.6B CNY in FY2021, a compound +11.6%/yr. Reported net income was 4.6B CNY in FY2025, compounding −1.9%/yr from FY2021.
Key figures
Market cap 67.4B CNY (≈ $10.1B) · P/E ratio 15.0 · P/S ratio 5.19 · EPS (TTM) ¥0.6600 · Dividend yield 3.8% · Net margin 34.5% · Return on equity 5.6% · Return on assets (EBIT) 4.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 15% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 20%, 001965 screens cheaper than that median.
Fair Value models
Bear ¥4.24Fair Value ¥11.91Bull ¥20.04
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.2084 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.Evidence ⓘEvidence = 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.94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+5.1%
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.
+17.2%
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.
+13.6%
Revenue growth 11 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.
+16.9%
’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.
+3.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.7%
Dividend (yield on the price)3.8%
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.−1% vs 0%, steady
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.39% → 22%
Growth Forecast
A lot of optimism in the price
The price assumes less 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).
+10.2%
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.
+5.7%
Yearly sales growth analysts expect, extended to five years.
Compare Merchant Express Class A 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.Infrastructure Operations · 67 stocks
Beats the industry median on 4/14 measures
Overall it trails its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+5% · Below median
Profitability
Return on equity (TTM)6% · Below median
Return on assets1% · Bottom 25%
Net margin (TTM)33% · Top 25%
Operating margin (TTM)20% · Below median
Growth and dividend
Revenue growth27% · Top 25%
Dividend yield (TTM)3.8% · Below median
Balance sheet
Debt / equity0.65× · Above median
Valuation Multiplesvs Infrastructure Operations 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). "Merchant Express Class A Fair Value". https://www.fairvalue-calculator.com/stock/001965
Frequently asked questions
Is Merchant Express Class A (001965) overvalued or undervalued?
As of Sep 18, 2026, our model estimates a fair value of ¥11.91 versus a price of ¥9.92, about +20% upside (undervalued).
What is the fair value of 001965?
Our model-based fair value for Merchant Express Class A is ¥11.91 (as of Sep 18, 2026), built from audited fundamentals. The current price: ¥9.92.
What is the quality score of 001965?
Merchant Express Class A has a Quality Score of 59/100. 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 Merchant Express Class A (001965)?
Our model-based price target is the fair value of ¥11.91 (as of Sep 18, 2026) from 23 valuation models. Cautious scenario ¥4.24, optimistic scenario ¥20.04. It is a calculation from audited fundamentals, not an analyst target.
What is the Merchant Express Class A stock forecast for 2026?
Our models put fair value at ¥11.91, about +20% upside versus a price of ¥9.92 (undervalued). Cautious scenario ¥4.24, optimistic scenario ¥20.04. The calculation is refreshed regularly with new filings.
What is the revenue of Merchant Express Class A (001965)?
Merchant Express Class A reported trailing-twelve-month revenue of about 14.1B CNY (latest available figure, as of Sep 18, 2026).
Does Merchant Express Class A pay a dividend?
Merchant Express Class A currently shows a dividend yield of about 3.76% relative to its recent price (as of Sep 18, 2026).
What growth is priced into Merchant Express Class A (001965)?
For today's price to be fair in a discounted-cash-flow model, Merchant Express Class A would have to grow free cash flow by +10.2 % per year for five years (discount rate 9.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.6 % per year. As of Sep 18, 2026.
What discount rate (WACC) does the fair value of 001965 use?
Our models discount Merchant Express Class A at 9.9 %: a base by market capitalisation (large), 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 Merchant Express Class A that is +10.2 % per year a year over ten years, using the same discount rate (9.9 %) and the same formula as our fair value.
How much growth has Merchant Express Class A (001965) delivered so far?
Over the past 5 years revenue at Merchant Express Class A grew +13.6 % a year. The price currently implies +10.2 % per year free-cash-flow growth a 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 Merchant Express Class A (001965) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Merchant Express Class A (+10.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Merchant Express Class A (001965)?
The free-cash-flow yield on the price is 7.93 %: that much free cash flow Merchant Express Class A produces per unit of market value. When it exceeds the discount rate of our models (9.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Merchant Express Class A (001965)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Merchant Express Class A it is ¥11.91 per share (as of Sep 18, 2026), against a price of ¥9.92. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Merchant Express Class A stock overvalued or undervalued in 2026?
As of Sep 18, 2026, 001965 trades below its calculated fair value: price ¥9.92, fair value ¥11.91, a gap of about +20% (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 001965?
No. The price is what the market pays today (¥9.92); the fair value is what the company's own numbers justify (¥11.91). For Merchant Express Class A the two are ¥1.99 per share apart. That gap is exactly why we show both numbers side by side.
How much is Merchant Express Class A worth?
The market values Merchant Express Class A at about 67.4B CNY (market capitalisation, as of Sep 18, 2026). Per share that is ¥9.92; our models calculate a fair value of ¥11.91 per share.
What do the bullish and bearish scenarios say about 001965?
Our models span a range for Merchant Express Class A: cautious scenario ¥4.24, base ¥11.91, optimistic ¥20.04 per share (as of Sep 18, 2026, price ¥9.92). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 001965?
Merchant Express Class A trades at a price-to-earnings ratio of 15.0 (as of Sep 18, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥11.91 is built from several models across several years. Other multiples: P/B 0.9, P/S 4.8, EV/EBITDA 16.3.
How solid is the balance sheet of Merchant Express Class A (001965)?
Balance-sheet figures for Merchant Express Class A (as of Sep 18, 2026): return on equity 5.6%, debt of 0.65 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 001965 from its 52-week high?
Merchant Express Class A trades at ¥9.92, about 18% below its 52-week high of ¥12.15 and 15% above the low of ¥8.66 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of ¥11.91 is for.
Which stocks are comparable to Merchant Express Class A?
From the same area (Industrials) we also value Transurban Group, Jiangsu Expressway Company, Shandong Hi-speed Company, Zhejiang Expressway 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 Merchant Express Class A stock attractive at the current price?
The data as of Sep 18, 2026: price ¥9.92, calculated fair value ¥11.91 (+20%), Quality Score 59/100, 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 001965 calculated?
We run Merchant Express Class A through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥11.91, 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 16.1 % above its aggregate fair value. Merchant Express Class A currently trades 20 % 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 Merchant Express Class A (001965)?
The closing price on Sep 18, 2026 was ¥9.92. Our model-based fair value is ¥11.91, about +20% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Merchant Express Class A right now?
The model range is unusually wide (¥4.24 to ¥20.04). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Merchant Express Class A (001965) come from?
Earnings per share at Merchant Express Class A grew +2.7 % a year from 2014 to 2024. Broken into its drivers: revenue per share +11.2 %, EBIT margin −9.3 %, tax rate +0.8 %, residual (interest, one-offs) +1.1 %. 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 Merchant Express Class A
How large is the market capitalisation of Merchant Express Class A (001965)?
The market capitalisation of Merchant Express Class A is 67.4B CNY (≈ $10.1B). 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 Merchant Express Class A (001965)?
The price-to-sales ratio of Merchant Express Class A is 5.19 (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 Merchant Express Class A (001965)?
Earnings per share at Merchant Express Class A are ¥0.6600 (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Merchant Express Class A (001965)?
The dividend yield of Merchant Express Class A is 3.8% (payout 56.5%). 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 Merchant Express Class A (001965)?
The net margin of Merchant Express Class A is 34.5% (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 Merchant Express Class A (001965)?
The return on equity (ROE) of Merchant Express Class A is 5.6% (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 Merchant Express Class A (001965)?
On an EBIT basis the return on assets of Merchant Express Class A is 4.2% (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 Merchant Express Class A (001965)?
The operating margin of Merchant Express Class A is 20.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Merchant Express Class A (001965)?
Revenue at Merchant Express Class A is growing +26.9% versus a year earlier (3y avg +17.2%). 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 Merchant Express Class A (001965)?
Earnings per share at Merchant Express Class A are growing +2.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Merchant Express Class A (001965) carry?
The net debt of Merchant Express Class A is 39.3B CNY (fiscal year 2025, ≈ 7.3 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 Merchant Express Class A in the live analysis
One click puts Merchant Express Class A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
