EN DE

Far East Consortium International Limited (0035) Fair Value & Analysis

Real Estate · HK · Market cap HK$2.0B

FE Far East Consortium International Limited 0035 · HK
PriceHK$0.6800
Fair ValueHK$0.6338
Upside-6.8%
Quality41/100
Watch Far East Consortium International Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -12.8% net margin
Moderate debt · generates free cash flow
Trails peers (3/12)
Narrow moat 9/100
Evidence: High Range HK$0.4250 – HK$0.8948 Share as image

Fair value as of: Aug 2, 2026

From 12 valuation models · updated 9 days ago

Fair value updated Aug 2, 2026, revised from HK$0.6711 to HK$0.6338 (−5.6%) since Jul 1, 2026. Share price −2.9% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (HK$0.4250 to HK$0.8948) leaves room in how you read the outcome.
  • 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$2.26 HK$0.6500 Fair Value HK$0.6338 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$0.6500 – HK$2.26 · fair‑value band HK$0.4250 – HK$0.8948 · the HK$0.6800 price screens above the HK$0.6338 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

Far East Consortium International Limited (0035) currently trades at HK$0.6800, while our model-based Fair Value estimate is HK$0.6338, implying the stock looks roughly 6.8% fairly valued today. The Quality Score stands at 41/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Far East Consortium International Limited generated revenue of HK$6.6B at a net margin of -12.8%. Revenue declined 35.2% year over year. It earns a return on equity of -6.5%. Net debt stands at HK$24.2B. Fundamentals as of Aug 2, 2026

Our scenario range runs from HK$0.4250 (bear case) to HK$0.8948 (bull case); at HK$0.6800, 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 27% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at -7%, 0035 screens richer 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$10.72 HK$19.75 HK$33.74 80
Rev-Margin DCF HK$2.30 HK$4.16 HK$6.08 74
Gordon GGM HK$0.1800 HK$0.3500 HK$0.5300 70
All 12 models by family
DCF Models
FCF DCF HK$10.73 HK$20.36 HK$35.68 38
5Y Revenue Exit HK$2.30 HK$4.07 HK$6.07 39
5Y EBITDA Exit HK$3.82 HK$7.09 HK$10.84 41
10Y Revenue Exit HK$5.15 HK$7.68 HK$10.80 36
10Y EBITDA Exit HK$6.17 HK$9.80 HK$14.56 37
Dividend Discount
Gordon GGM HK$0.1800 HK$0.3500 HK$0.5300 70
DDM Multi-Stage HK$0.1800 HK$0.3000 HK$0.3700 61
Multiples
EV/EBIT HK$0.1300 HK$1.07 53
EV/EBITDA HK$0.5800 HK$1.99 HK$3.39 54
Asset-Based
NCAV (Graham) HK$1.57 HK$2.11 HK$3.14 50
Growth DCF
Growth DCF HK$10.72 HK$19.75 HK$33.74 80
Rev-Margin DCF HK$2.30 HK$4.16 HK$6.08 74

Widest divergence: DCF Models (HK$7.68) versus Multiples (HK$0.1300). Highest evidence: Growth DCF (80).

Notify me when 0035 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$6.6B
Revenue growth (YoY) -35.2%
Net margin -12.8%
Return on equity -6.5%
Free cash flow HK$3.8B FY2025
Operating margin 2.0%
More key figures
EPS (TTM) HK$-0.4700
EPS growth (YoY) -59.9%
Net debt HK$24.2B FY2026

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

Quality Score breakdown

Overall quality 41/100

Of which business quality 43 · Market factors (momentum, volatility) 37

Profitability 4
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 58
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

Far East Consortium International Limited, together with its subsidiaries, engages in property development activities in the People's Republic of China, Hong Kong, Malaysia, Singapore, Australia, New Zealand, the United Kingdom, the Czech Republic, and rest of Europe.

Full company description

Far East Consortium International Limited, together with its subsidiaries, engages in property development activities in the People's Republic of China, Hong Kong, Malaysia, Singapore, Australia, New Zealand, the United Kingdom, the Czech Republic, and rest of Europe. It operates through Property Development, Property Investment, Hotel Operations and Management, Car Park Operations and Facilities Management, Gaming Operations, Securities and Financial Product Investments, and Provision of Mortgage Services segments. The company develops a portfolio of residential properties; and invests in retail and office buildings. It also engages in hotel operations and management; car park operations and facilities management; gaming and related operations, including casinos; securities and financial product investments; and mortgage services. In addition, the company is involved in bar operation, corporate treasury management, loan financing, hotel consultancy, sales agency, administrative, vault, property management, management, and safe deposit box services. Far East Consortium International Limited was founded in 1950 and is based in Central, Hong Kong.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Far East Consortium International Limited reported revenue of HK$6.7B in FY2026 versus HK$6.1B in FY2022, a compound +2.5%/yr. Reported net income was −HK$848M in FY2026.

Growth Quality 45/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
HK$6.7B
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.
+16.5%
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.
+4.7%
Avg. growth/yr (26Y) 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.
+10.8%
Revenue +2.5%/yr
FY22 HK$6.1B
FY23 HK$6.6B
FY24 HK$10.2B
FY25 HK$9.6B
FY26 HK$6.7B
Net income
FY22 HK$1.5B
FY23 HK$172M
FY24 HK$226M
FY25 −HK$1.0B
FY26 −HK$848M

Watch 0035: 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). "Far East Consortium International Limited Fair Value". https://www.fairvalue-calculator.com/stock/0035

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 41 · Below median
Fair Value upside −7% · Below median
Return on assets 1% · Below median
Net margin (TTM) -13% · Bottom 25%
Operating margin (TTM) 2% · Below median
Revenue growth -35% · Below median
Debt / equity 1.43× · Higher than 75% of peers

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

P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 14.2× · Pricier than median
PEG 0.33× · Cheaper than 75% of peers

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 23 · sector 48
FUTURE 0 · sector 0
PAST 0 · sector 10
HEALTH 28 · sector 84
DIVIDEND 0 · 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 Far East Consortium International Limited 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 Far East Consortium International Limited (0035) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of HK$0.6338 versus a price of HK$0.6800, about −7% (fairly valued).
What is the fair value of 0035?
Our model-based fair value for Far East Consortium International Limited is HK$0.6338 (as of Aug 2, 2026), built from audited fundamentals. The current price is HK$0.6800.
What is the quality score of 0035?
Far East Consortium International Limited has a Quality Score of 41/100. 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 Far East Consortium International Limited (0035)?
Far East Consortium International Limited reported trailing-twelve-month revenue of about HK$6.6B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of 0035?
The net profit margin of Far East Consortium International Limited is about -12.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Far East Consortium International Limited 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.