EN DE

Kowloon Development Company (0034) Fair Value & Analysis

Real Estate · HK · Market cap HK$6.2B

KD Kowloon Development Company 0034 · HK
PriceHK$4.76
Fair ValueHK$8.55
Upside+79.6%
Quality52/100
Watch Kowloon Development Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.6% net margin
Moderate debt · generates free cash flow
5.17% dividend yield
Trails peers (5/15)
Narrow moat 21/100
Evidence: High Range HK$2.53 – HK$8.55 Share as image

Fair value as of: Aug 2, 2026

From 10 valuation models · updated 8 days ago

Fair value updated Aug 2, 2026, revised from HK$8.79 to HK$8.55 (−2.7%) since Jul 1, 2026. Share price −3.3% over the past month.

A solid business, screening 80% undervalued on our models.

What matters now

  • The model range is unusually wide (HK$2.53 to HK$8.55). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$7.82 HK$2.66 Fair Value HK$8.55 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range HK$2.66 – HK$7.82 · fair‑value band HK$2.53 – HK$8.55 · the HK$4.76 price screens below the HK$8.55 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Kowloon Development Company (0034) currently trades at HK$4.76, while our model-based Fair Value estimate is HK$8.55, implying the stock looks roughly 79.6% undervalued today. The Quality Score stands at 52/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Kowloon Development Company generated revenue of HK$5.0B at a net margin of 2.6%. Revenue declined 26.8% year over year. It earns a return on equity of 0.7%. Net debt stands at HK$19.5B. Fundamentals as of Aug 2, 2026

Our scenario range runs from HK$2.53 (bear case) to HK$8.55 (bull case); at HK$4.76, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at 80%, 0034 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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
Highest evidence
Growth DCF HK$1.63 HK$16.32 HK$42.31 80
Residual Income HK$8.98 HK$8.38 HK$5.84 76
Gordon GGM HK$1.93 HK$3.85 HK$5.82 70
All 10 models by family
DCF Models
FCF DCF HK$2.25 HK$13.68 HK$43.51 38
10Y Revenue Exit HK$1.65 36
10Y EBITDA Exit HK$3.32 37
Dividend Discount
Gordon GGM HK$1.93 HK$3.85 HK$5.82 70
DDM Multi-Stage HK$1.93 HK$3.32 HK$4.06 61
Multiples
P/S Multiple HK$1.27 HK$1.70 HK$2.12 58
P/B Multiple HK$1.27 HK$1.70 HK$2.12 55
Asset-Based
NCAV (Graham) HK$6.69 HK$8.96 HK$13.37 50
Growth DCF
Growth DCF HK$1.63 HK$16.32 HK$42.31 80
Economic Profit
Residual Income HK$8.98 HK$8.38 HK$5.84 76

Widest divergence: Growth DCF (HK$16.32) versus Multiples (HK$1.70). Highest evidence: Growth DCF (80).

Notify me when 0034 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$5.0B
Revenue growth (YoY) -26.8%
Net margin 2.6%
Return on equity 0.7%
Free cash flow HK$1.5B FY2025
P/E ratio 47.1
More key figures
Operating margin 5.7%
EPS (TTM) HK$0.1000
Dividend yield 5.2%
EPS growth (YoY) +170%
Net debt HK$19.5B FY2025

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 53 · Market factors (momentum, volatility) 79

Profitability 14
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 89
Distance to the 52-week high (market factor)
Net Issuance 35
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Kowloon Development Company Limited, an investment holding company, engages in the investment, development, and management of properties in Hong Kong and Mainland China. Its property portfolio comprises of office premises, retail shops, shopping malls, and car parking bays.

Full company description

Kowloon Development Company Limited, an investment holding company, engages in the investment, development, and management of properties in Hong Kong and Mainland China. Its property portfolio comprises of office premises, retail shops, shopping malls, and car parking bays. The company provides security, technical, and housekeeping services; building surveying and guarding services; financial investments and services; and project management services, as well as undertakes construction contracts. In addition, it engages in treasury operations; retail activities; and distribution of films and cinematograph films. The company was incorporated in 1961 and is headquartered in Kowloon, Hong Kong. Kowloon Development Company Limited is a subsidiary of Intellinsight Holdings Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kowloon Development Company reported revenue of HK$5.0B in FY2025 versus HK$2.1B in FY2021, a compound +24.7%/yr. Reported net income was HK$131M in FY2025, compounding −50.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$5.0B
Latest YoY
−8.1%
Avg. growth/yr (3Y) 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.
+3.8%
Avg. growth/yr (5Y) 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.
+1.0%
Avg. growth/yr (27Y) 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.
+9.8%
Revenue +24.7%/yr
FY21 HK$2.1B
FY22 HK$4.4B
FY23 HK$2.9B
FY24 HK$5.4B
FY25 HK$5.0B
Net income −50.7%/yr
FY21 HK$2.2B
FY22 HK$1.2B
FY23 HK$337M
FY24 HK$116M
FY25 HK$131M
Character of growth · EPS growth decomposed (2014-2025) −18.2 % p.a.
Revenue per share −1.7 pp

of which total revenue −0.5 pp · buybacks/dilution −1.2 pp

EBIT margin −7.7 pp
Tax rate −2.6 pp
Residual (interest, one-offs) −6.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 0034: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Kowloon Development Company Fair Value". https://www.fairvalue-calculator.com/stock/0034

Peer Group

Real Estate - Development · 588 stocks

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.

Quality Score 53 · Above median
Fair Value upside +80% · Above median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth -27% · Below median
Dividend yield (TTM) 5.2% · Top 25%
Debt / equity 1.09× · Higher than 75% of peers

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 47.1× · Pricier than 75% of peers
P/B 0.35× · Cheaper than median
P/S (TTM) 1.24× · Pricier than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 41.8× · Pricier than 75% of peers
PEG 1.53× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 48
FUTURE 0 · sector 0
PAST 3 · sector 10
HEALTH 46 · sector 84
DIVIDEND 100 · sector 38

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Kowloon Development Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Kowloon Development Company (0034) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of HK$8.55 versus a price of HK$4.76, about +80% (undervalued).
What is the fair value of 0034?
Our model-based fair value for Kowloon Development Company is HK$8.55 (as of Aug 2, 2026), built from audited fundamentals. The current price is HK$4.76.
What is the quality score of 0034?
Kowloon Development Company has a Quality Score of 52/100. 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 revenue of Kowloon Development Company (0034)?
Kowloon Development Company reported trailing-twelve-month revenue of about HK$5.0B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of 0034?
The net profit margin of Kowloon Development Company is about 2.6%, meaning it keeps roughly 2.6% of revenue as net income. Based on the latest reported figures.
Does Kowloon Development Company pay a dividend?
Kowloon Development Company currently shows a dividend yield of about 5.17% relative to its recent price (as of Aug 2, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Kowloon Development Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.