EN DE

Elate Holdings (0076) Fair Value & Analysis

Technology · HK · Market cap HK$58.7M

EH Elate Holdings 0076 · HK
PriceHK$0.1300
Fair ValueHK$0.3400
Upside+161.5%
Quality31/100
Watch Elate Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -11.0% net margin
Low debt · negative free cash flow
Trails peers (3/9)
Narrow moat 12/100
Evidence: Low Range HK$0.2635 – HK$0.4250 Share as image

Fair value as of: Aug 13, 2026

From 6 valuation models · updated 2 days ago

Share price −1.5% over the past month.

Below-average quality, screening 162% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (31/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (HK$0.2635). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.5000 HK$0.0160 Fair Value HK$0.3400 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.0160 – HK$0.5000 · fair‑value band HK$0.2635 – HK$0.4250 · the HK$0.1300 price screens below the HK$0.3400 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Elate Holdings (0076) currently trades at HK$0.1300, while our model-based Fair Value estimate is HK$0.3400, implying the stock looks roughly 161.5% undervalued today. The Quality Score stands at 31/100 (below-average quality), in the Technology 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: low), always confirm before acting.

Over the trailing twelve months, Elate Holdings generated revenue of HK$133M at a net margin of -11.0%. Revenue declined 81.0% year over year. It earns a return on equity of -3.4%. The balance sheet holds a net cash position of HK$12.9M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2635 (bear case) to HK$0.4250 (bull case); at HK$0.1300, the current price sits below 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 59% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -68% fair-value upside, at 162%, 0076 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
ROIC Compounder HK$0.1000 HK$0.1100 HK$0.1200 72
EPV HK$0.1000 HK$0.1100 HK$0.1200 59
EV/EBITDA HK$0.3100 HK$0.4000 HK$0.5000 54
All 6 models by family
Earnings-Based
EPV HK$0.1000 HK$0.1100 HK$0.1200 59
Multiples
EV/EBIT HK$0.3300 HK$0.4300 HK$0.5300 53
EV/EBITDA HK$0.3100 HK$0.4000 HK$0.5000 54
EV/Revenue HK$0.1800 HK$0.2500 HK$0.3100 43
Asset-Based
NCAV (Graham) HK$0.4800 HK$0.6400 HK$0.9600 50
Economic Profit
ROIC Compounder HK$0.1000 HK$0.1100 HK$0.1200 72

Widest divergence: Asset-Based (HK$0.6400) versus Earnings-Based (HK$0.1100). Highest evidence: ROIC Compounder (72).

Notify me when 0076 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$133M
Revenue growth (YoY) -81.0%
Net margin -11.0%
Return on equity -3.4%
Free cash flow −HK$3.7M FY2025
Operating margin 4.6%
More key figures
EPS (TTM) HK$-0.0400
EPS growth (YoY) -96.9%
Net cash HK$12.9M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 31/100

Of which business quality 33 · Market factors (momentum, volatility) 22

Profitability 7
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 13
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

Elate Holdings Limited, an investment holding company, provides contract manufacturing services in the United Kingdom, Hong Kong, Germany, Singapore, the United States, and internationally. It operates through Sales of Graphite Products, Manufacture and Sales of Electronic Products, and Design and Manufacturing of Electronic Products Segments.

Full company description

Elate Holdings Limited, an investment holding company, provides contract manufacturing services in the United Kingdom, Hong Kong, Germany, Singapore, the United States, and internationally. It operates through Sales of Graphite Products, Manufacture and Sales of Electronic Products, and Design and Manufacturing of Electronic Products Segments. The company offers electronic manufacturing services to the medical, defense, transportation, aerospace, security, maritime, natural gas, and other sectors. It is also involved in the manufacture and sale of graphite products; securities trading; development of cultural industry business and multi-media production; assembly of electronic components; property holding; provision of design and manufacturing services; and exploration and development of businesses in relation to Web3.0. The company was formerly known as South Sea Petroleum Holdings Limited and changed its name to Elate Holdings Limited in October 2019. Elate Holdings Limited was incorporated in 1984 and is based in Central, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Elate Holdings reported revenue of HK$133M in FY2025 versus HK$101M in FY2021, a compound +7.0%/yr. Reported net income was −HK$14.6M in FY2025.

Growth Quality 22/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$133M
Latest YoY
−69.2%
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.
+9.8%
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.
+7.0%
Avg. growth/yr (25Y) 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.
+9.1%
Revenue +7.0%/yr
FY21 HK$101M
FY22 HK$100M
FY23 HK$106M
FY24 HK$431M
FY25 HK$133M
Net income
FY21 HK$4.8M
FY22 HK$572K
FY23 HK$1.8M
FY24 HK$40.3M
FY25 −HK$14.6M

Watch 0076: 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). "Elate Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0076

Peer Group

Electronic Components · 647 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 31 · Bottom 25%
Fair Value upside +162% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) -11% · Bottom 25%
Operating margin (TTM) 5% · Below median
Revenue growth -81% · Bottom 25%

Valuation Multiples vs Electronic Components median · lower = cheaper

P/S (TTM) 0.06× · 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 100 · sector 0
FUTURE 0 · sector 36
PAST 0 · sector 24
HEALTH 100 · sector 95
DIVIDEND 0 · sector 26

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,790 TWD 602.37 TWD -66%
Luxshare Precision Industry Co 002475 ¥56.06 ¥38.44 -31%
Samsung Electro-Mechanics Co 009150 1,503,000 KRW 172,954 KRW -88%
Suzhou Dongshan Precision Manufacturing Co 002384 ¥202.11 ¥21.19 -90%
Elite Material Co 2383 5,730 TWD 830.20 TWD -86%
Yageo Corporation 2327 602.00 TWD 289.26 TWD -52%
Shengyi Technology Co 600183 ¥143.23 ¥36.30 -75%
Shennan Circuits Co 002916 ¥385.80 ¥125.52 -67%
Victory Giant Technology (HuiZhou) Co 2476 HK$238.60 HK$75.68 -68%
Kingboard Laminates Holdings 1888 HK$38.70 HK$8.95 -77%

Compare Elate Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Elate Holdings (0076) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3400 versus a price of HK$0.1300, about +162% (undervalued).
What is the fair value of 0076?
Our model-based fair value for Elate Holdings is HK$0.3400 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.1300.
What is the quality score of 0076?
Elate Holdings has a Quality Score of 31/100. 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 Elate Holdings (0076)?
Elate Holdings reported trailing-twelve-month revenue of about HK$133M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0076?
The net profit margin of Elate Holdings is about -11.0%, 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 Elate Holdings 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.