Langold Real Estate Co (002305) fair value: what the stock is really worth
As of Oct 20, 2026: fair value (intrinsic value) of Langold Real Estate Co stock ¥4.88, price ¥1.95, upside +150.3%, quality 54 out of 100. Rating: strongly undervalued. 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, dashed = 300-day average. As of Oct 20, 2026.
How to read this chart
60‑month range ¥1.25 – ¥4.44 · fair‑value band ¥2.99 – ¥7.55 · the ¥1.95 price screens below the ¥4.88 fair value. Dashed = 300-day average. As of Oct 20, 2026.
Follow Langold Real Estate Co in your weekly email
Every Wednesday you see whether Langold Real Estate 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.
Langold Real Estate Co., Ltd., together with its subsidiaries, engages in the real estate development and operation business in China.
Show moreShow less
The company undertakes projects involving residential, commercial, and office buildings; industrial parks; hotels; lifestyle and specialty stores; hospitals; high-rise buildings; kindergartens; parking spaces; villas; apartments; and shops. It also rents apartments.
In addition, the company engages in business operation and management; property management; hotel management; park operation and management; and enterprise management consulting activities.
The company was formerly known as Wuhan Langold Real Estate Co., Ltd. and changed its name to Langold Real Estate Co., Ltd. in July 2016. Langold Real Estate Co., Ltd. was founded in 1998 and is based in Wuhan, China.
Stock analysis
Langold Real Estate Co (002305) currently trades at ¥1.95, while our model-based Fair Value estimate is ¥4.88, implying the stock looks roughly 60.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥5.53 per share, and 6 of the 9 models we run sit above the ¥1.95 price.
Bear case: the Dividend Discount group reads lowest at ¥0.6000, and 3 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥2.99 (bear) to ¥7.55 (bull), the price of ¥1.95 sits below 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 Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Langold Real Estate Co reported revenue of 1.1B CNY in FY2025 versus 3.3B CNY in FY2021, a compound −23.5%/yr. Reported net income was −1.8B CNY in FY2025.
Key figures
Market cap 3.4B CNY (≈ $507M) Small · P/S ratio 7.99 · EPS (TTM) ¥−0.5100 · Dividend yield 2.7% · Return on equity −33,937% · Return on assets (EBIT) −21.8% · Operating margin −2.9% · Revenue (TTM) 426M CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 7 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 6% fair-value upside, at 150%, 002305 screens cheaper than that median.
Fair Value models
Bear¥2.99Fair Value ¥4.88Bull¥7.55
Price ¥1.95 · Upside +150.3%
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.15/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−62.3%
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.
−51.5%
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.
−22.6%
Start year 2020 (pandemic). Over 10 years: −9.5% a year
Revenue growth 19 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.
+4.1%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’24
’25
Profit margin (trend) ⓘ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.
−18.3% (2021) → −73.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−0.7%
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 −2.4% a year for the price.
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.Real Estate - Development · 572 stocks
Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+150.3% · Top 25%
Profitability
Net margin (12 months)−161.3% · Bottom 25%
Operating margin (12 months)−2.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)−91.4% · Bottom 25%
Dividend yield (12 months)2.7% · Below median
Balance sheet
Debt / equity9.29× · Highest 25%
Valuation Multiplesvs Real Estate - Development 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). "Langold Real Estate Co Fair Value". https://www.fairvalue-calculator.com/stock/002305
Frequently asked questions
Is Langold Real Estate Co (002305) overvalued or undervalued?
As of Oct 20, 2026, our model estimates a fair value of ¥4.88 versus a price of ¥1.95, about +150% upside (undervalued).
What is the fair value of 002305?
Our model-based fair value for Langold Real Estate Co is ¥4.88 (as of Oct 20, 2026), built from audited fundamentals. The current price: ¥1.95.
What is the quality score of 002305?
Langold Real Estate Co 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 Langold Real Estate Co (002305)?
Our model-based price target is the fair value of ¥4.88 (as of Oct 20, 2026) from 9 valuation models. Cautious scenario ¥2.99, optimistic scenario ¥7.55. It is a calculation from audited fundamentals, not an analyst target.
What is the Langold Real Estate Co stock forecast for 2026?
Our models put fair value at ¥4.88, about +150% upside versus a price of ¥1.95 (undervalued). Cautious scenario ¥2.99, optimistic scenario ¥7.55. The calculation is refreshed regularly with new filings.
What is the revenue of Langold Real Estate Co (002305)?
Langold Real Estate Co reported trailing-twelve-month revenue of about 426M CNY (latest available figure, as of Oct 20, 2026).
Does Langold Real Estate Co pay a dividend?
Langold Real Estate Co currently shows a dividend yield of 2.70% relative to its recent price (as of Oct 20, 2026).
What growth is priced into Langold Real Estate Co (002305)?
For today's price to be fair in a discounted-cash-flow model, Langold Real Estate Co would have to grow free cash flow by -0.7 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -22.6 % per year. As of Oct 20, 2026.
What discount rate (WACC) does the fair value of 002305 use?
Our models discount Langold Real Estate Co at 12.2 %: a base by market capitalisation (small), damped by beta 1.08, 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 Langold Real Estate Co that is -0.7 % per year a year over ten years, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Langold Real Estate Co (002305) delivered so far?
Over the past 5 years revenue at Langold Real Estate Co grew -22.6 % a year. The price currently implies -0.7 % 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 Langold Real Estate Co (002305) growing?
The median revenue growth in the sector is +2.3 % a year. That is the yardstick for the growth priced into Langold Real Estate Co (-0.7 % 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 Langold Real Estate Co (002305)?
The free-cash-flow yield on the price is 17.49 %: that much free cash flow Langold Real Estate Co produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Langold Real Estate Co (002305)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Langold Real Estate Co it is ¥4.88 per share (as of Oct 20, 2026), against a price of ¥1.95. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Langold Real Estate Co stock overvalued or undervalued in 2026?
As of Oct 20, 2026, 002305 trades below its calculated fair value: price ¥1.95, fair value ¥4.88, a gap of about +150% (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 002305?
No. The price is what the market pays today (¥1.95); the fair value is what the company's own numbers justify (¥4.88). For Langold Real Estate Co the two are ¥2.93 per share apart. That gap is exactly why we show both numbers side by side.
How much is Langold Real Estate Co worth?
The market values Langold Real Estate Co at about 3.4B CNY (market capitalisation, as of Oct 20, 2026). Per share that is ¥1.95; our models calculate a fair value of ¥4.88 per share.
What do the bullish and bearish scenarios say about 002305?
Our models span a range for Langold Real Estate Co: cautious scenario ¥2.99, base ¥4.88, optimistic ¥7.55 per share (as of Oct 20, 2026, price ¥1.95). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Langold Real Estate Co (002305)?
Balance-sheet figures for Langold Real Estate Co (as of Oct 20, 2026): debt of 9.29 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 002305 from its 52-week high?
Langold Real Estate Co trades at ¥1.95, about 32% below its 52-week high of ¥2.85 and 13% above the low of ¥1.73 (as of Oct 20, 2026). Distance from the high says nothing about value: that is what the fair value of ¥4.88 is for.
Which stocks are comparable to Langold Real Estate Co?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, Vinhomes Joint Stock Company, CK Asset Holdings, DLF Limited, 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 Langold Real Estate Co stock attractive at the current price?
The data as of Oct 20, 2026: price ¥1.95, calculated fair value ¥4.88 (+150%), Quality Score 54/100, 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 002305 calculated?
We run Langold Real Estate Co through 9 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 ¥4.88, 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 13.8 % above its aggregate fair value. Langold Real Estate Co currently trades 60 % 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 Langold Real Estate Co (002305)?
The closing price on Oct 20, 2026 was ¥1.95. Our model-based fair value is ¥4.88, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Langold Real Estate Co right now?
The price is below even our cautious bear case (¥2.99). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (¥2.99 to ¥7.55) leaves room in how you read the outcome.
Key figures of Langold Real Estate Co
How large is the market capitalisation of Langold Real Estate Co (002305)?
The market capitalisation of Langold Real Estate Co is 3.4B CNY (≈ $507M). 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 Langold Real Estate Co (002305)?
The price-to-sales ratio of Langold Real Estate Co is 7.99 (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 Langold Real Estate Co (002305)?
Earnings per share at Langold Real Estate Co are ¥−0.5100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Langold Real Estate Co (002305)?
The dividend yield of Langold Real Estate Co is 2.7%. 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 return on equity of Langold Real Estate Co (002305)?
The return on equity (ROE) of Langold Real Estate Co is −33,937% (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 Langold Real Estate Co (002305)?
On an EBIT basis the return on assets of Langold Real Estate Co is −21.8% (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 Langold Real Estate Co (002305)?
The operating margin of Langold Real Estate Co is −2.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Langold Real Estate Co (002305)?
Revenue at Langold Real Estate Co is growing −91.4% versus a year earlier (3y avg −51.5%). 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 Langold Real Estate Co (002305)?
Earnings per share at Langold Real Estate Co are growing −36.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Langold Real Estate Co (002305) carry?
The net debt of Langold Real Estate Co is 3.6B CNY (fiscal year 2024, ≈ 6.1 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 Langold Real Estate Co in the live analysis
One click puts Langold Real Estate Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
