Crazy Sports Group Ltd (0082) fair value: what the stock is really worth
We calculate from audited financials what Crazy Sports Group Ltd 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 Crazy Sports Group Ltd 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 free
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 13, 2026.
How to read this chart
60‑month range HK$0.0710 – HK$0.8200 · fair‑value band HK$0.1570 – HK$0.4018 · the HK$0.0720 price screens below the HK$0.2434 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Crazy Sports Group Limited, an investment holding company, operates as a digital sports entertainment community operator in the People's Republic of China. The company develops and operates Crazy Red Insights APP, a paid sports information platform; a sports social interactive platform; a sports quizzing platform; and a digital collectibles platform.
Show more
Crazy Sports Group Limited, an investment holding company, operates as a digital sports entertainment community operator in the People's Republic of China. The company develops and operates Crazy Red Insights APP, a paid sports information platform; a sports social interactive platform; a sports quizzing platform; and a digital collectibles platform. It also operates and publishes sports and leisure games, as well as sells sports lottery retail services. In addition, the company is involved in the development and operation of mobile applications; software development; and provision of advertisement production services. The company was formerly known as V1 Group Limited and changed its name to Crazy Sports Group Limited in June 2021. Crazy Sports Group Limited was incorporated in 1991 and is based in Beijing, the People's Republic of China.
Stock analysis
Crazy Sports Group Ltd (0082) currently trades at HK$0.0720, while our model-based Fair Value estimate is HK$0.2434, implying the stock looks roughly 70.4% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$0.3600 per share, and 10 of the 11 models we run sit above the HK$0.0720 price.
Bear case: the Multiples group reads lowest at HK$0.0600, and 1 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$0.1570 (bear) to HK$0.4018 (bull), the price of HK$0.0720 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 Communication Services sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Crazy Sports Group Ltd reported revenue of HK$316M in FY2025 versus HK$511M in FY2021, a compound −11.3%/yr. Reported net income was −HK$4.9M in FY2025.
Key figures
Market cap HK$362M (≈ $46.2M) · P/S ratio 1.15 · Net margin −1.5% · Return on equity −0.7% · Return on assets (EBIT) −1.0% · Operating margin −6.8% · Revenue (TTM) HK$316M · Revenue growth (YoY) −19.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
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 Communication Services peers we cover trades at 27% fair-value upside, at 238%, 0082 screens cheaper than that median.
Fair Value models
Bear HK$0.1570Fair Value HK$0.2434Bull HK$0.4018
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.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.30/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−23.2%
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.
−23.4%
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.
+1.0%
Revenue growth 25 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.
+0.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’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.
5.5% (2020) → −8.6% (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
Little optimism in the price
The price assumes less 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).
−15.7%
Yearly growth needed for the next five years to justify today's 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.Electronic Gaming & Multimedia · 148 stocks
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). "Crazy Sports Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0082.HK
Frequently asked questions
Is Crazy Sports Group Ltd (0082) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of HK$0.2434 versus a price of HK$0.0720, about +238% upside (undervalued).
What is the fair value of 0082?
Our model-based fair value for Crazy Sports Group Ltd is HK$0.2434 (as of Sep 13, 2026), built from audited fundamentals. The current price: HK$0.0720.
What is the quality score of 0082?
Crazy Sports Group Ltd 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 Crazy Sports Group Ltd (0082)?
Our model-based price target is the fair value of HK$0.2434 (as of Sep 13, 2026) from 11 valuation models. Cautious scenario HK$0.1570, optimistic scenario HK$0.4018. It is a calculation from audited fundamentals, not an analyst target.
What is the Crazy Sports Group Ltd stock forecast for 2026?
Our models put fair value at HK$0.2434, about +238% upside versus a price of HK$0.0720 (undervalued). Cautious scenario HK$0.1570, optimistic scenario HK$0.4018. The calculation is refreshed regularly with new filings.
What is the revenue of Crazy Sports Group Ltd (0082)?
Crazy Sports Group Ltd reported trailing-twelve-month revenue of about HK$316M (latest available figure, as of Sep 13, 2026).
What growth is priced into Crazy Sports Group Ltd (0082)?
For today's price to be fair in a discounted-cash-flow model, Crazy Sports Group Ltd would have to grow free cash flow by -15.7 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.0 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 0082 use?
Our models discount Crazy Sports Group Ltd at 12.5 %: a base by market capitalisation (micro), damped by beta 0.77, country premium for Hong Kong. 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 Crazy Sports Group Ltd that is -15.7 % per year a year over ten years, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has Crazy Sports Group Ltd (0082) delivered so far?
Over the past 5 years revenue at Crazy Sports Group Ltd grew +1.0 % a year. The price currently implies -15.7 % 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 Crazy Sports Group Ltd (0082) growing?
The median revenue growth in the sector is +1.9 % a year. That is the yardstick for the growth priced into Crazy Sports Group Ltd (-15.7 % 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 Crazy Sports Group Ltd (0082)?
The free-cash-flow yield on the price is 23.76 %: that much free cash flow Crazy Sports Group Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Crazy Sports Group Ltd (0082)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Crazy Sports Group Ltd it is HK$0.2434 per share (as of Sep 13, 2026), against a price of HK$0.0720. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Crazy Sports Group Ltd stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 0082 trades below its calculated fair value: price HK$0.0720, fair value HK$0.2434, a gap of about +238% (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 0082?
No. The price is what the market pays today (HK$0.0720); the fair value is what the company's own numbers justify (HK$0.2434). For Crazy Sports Group Ltd the two are HK$0.1714 per share apart. That gap is exactly why we show both numbers side by side.
How much is Crazy Sports Group Ltd worth?
The market values Crazy Sports Group Ltd at about HK$362M (market capitalisation, as of Sep 13, 2026). Per share that is HK$0.0720; our models calculate a fair value of HK$0.2434 per share.
What do the bullish and bearish scenarios say about 0082?
Our models span a range for Crazy Sports Group Ltd: cautious scenario HK$0.1570, base HK$0.2434, optimistic HK$0.4018 per share (as of Sep 13, 2026, price HK$0.0720). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 0082?
The PEG ratio of Crazy Sports Group Ltd is 0.10 (P/E divided by earnings growth, as of Sep 13, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Crazy Sports Group Ltd (0082)?
Balance-sheet figures for Crazy Sports Group Ltd (as of Sep 13, 2026): return on equity −0.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 0082 from its 52-week high?
Crazy Sports Group Ltd trades at HK$0.0720, about 27% below its 52-week high of HK$0.0990 and 3% above the low of HK$0.0700 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.2434 is for.
Which stocks are comparable to Crazy Sports Group Ltd?
From the same area (Communication Services) we also value Konami Group, NetEase, Inc, Electronic Arts Inc, Take-Two Interactive Software, Inc, 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 Crazy Sports Group Ltd stock attractive at the current price?
The data as of Sep 13, 2026: price HK$0.0720, calculated fair value HK$0.2434 (+238%), Quality Score 54/100, from 11 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 0082 calculated?
We run Crazy Sports Group Ltd through 11 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 HK$0.2434, 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 15.8 % above its aggregate fair value. Crazy Sports Group Ltd currently trades 238 % 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 should I pay attention to with Crazy Sports Group Ltd right now?
The price is below even our cautious bear case (HK$0.1570). 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 (HK$0.1570 to HK$0.4018) leaves room in how you read the outcome.
Key figures of Crazy Sports Group Ltd
How large is the market capitalisation of Crazy Sports Group Ltd (0082)?
The market capitalisation of Crazy Sports Group Ltd is HK$362M (≈ $46.2M). 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 Crazy Sports Group Ltd (0082)?
The price-to-sales ratio of Crazy Sports Group Ltd is 1.15 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Crazy Sports Group Ltd (0082)?
The net margin of Crazy Sports Group Ltd is −1.5% (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 Crazy Sports Group Ltd (0082)?
The return on equity (ROE) of Crazy Sports Group Ltd is −0.7% (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 Crazy Sports Group Ltd (0082)?
On an EBIT basis the return on assets of Crazy Sports Group Ltd is −1.0% (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 Crazy Sports Group Ltd (0082)?
The operating margin of Crazy Sports Group Ltd is −6.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Crazy Sports Group Ltd (0082)?
Revenue at Crazy Sports Group Ltd is growing −19.5% versus a year earlier (3y avg −23.4%). 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 Crazy Sports Group Ltd (0082)?
Earnings per share at Crazy Sports Group Ltd are growing +300% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Crazy Sports Group Ltd (0082) hold?
Crazy Sports Group Ltd holds more cash than debt, HK$19.4M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Crazy Sports Group Ltd in the live analysis
One click puts Crazy Sports Group Ltd 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.
