Cocoon Holdings Ltd (0428) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Cocoon Holdings Ltd stock HK$0.30, price HK$0.18, upside +70.0%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 9 of our 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. As of Nov 13, 2026.
How to read this chart
60‑month range HK$0.1170 – HK$7.60 · fair‑value band HK$0.1675 – HK$0.3757 · the HK$0.1760 price screens below the HK$0.2992 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.
Follow Cocoon Holdings in your weekly email
Every Wednesday you see whether Cocoon Holdings 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.
Cocoon Holdings Limited is a principal investment firm specializing in investments in listed and unlisted companies. The firm typically invests in the fields of resources, technology enabled manufacturing, food and retail and healthcare.
Show moreShow less
It also offers other investment services that include money market instruments, capital syndication, and arranging strategic corporate deals, with an emphasis on financial restructuring and capital infusion. The firm invests in Asia and the Greater China region.
Cocoon Holdings Limited, formerly known as Huge China Holdings Limited, was founded in 1993 and is based in Hong Kong with additional office in Hamilton, Bermuda.
Stock analysis
Cocoon Holdings Ltd (0428) currently trades at HK$0.1760, while our model-based Fair Value estimate is HK$0.2992, implying the stock looks roughly 41% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of HK$1.22 per share, and 9 of the 9 models we run sit above the HK$0.1760 price.
Bear case: the Growth DCF group reads lowest at HK$0.4100, and 0 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.1675 (bear) to HK$0.3757 (bull), the price of HK$0.1760 sits inside 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 52/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Cocoon Holdings Ltd reported revenue of HK$24.3M in FY2025 versus HK$7.6M in FY2021, a compound +33.7%/yr. Reported net income was HK$9.8M in FY2025.
Key figures
Market cap HK$28.4M (≈ $3.6M) Micro · P/E ratio 2.5 · P/S ratio 1.02 · Net margin 40.3% · Return on equity −21.9% · Return on assets (EBIT) −3.6% (5-year average) · Operating margin −12,943% · Revenue growth (YoY) −70.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 50% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −8% fair-value upside, at 70%, 0428 screens cheaper than that median.
Fair Value models
BearHK$0.1675Fair Value HK$0.2992BullHK$0.3757
Price HK$0.1760 · Upside +70.0%
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.
Best data coverage
Growth DCFHK$0.3200HK$0.4500HK$0.630079
Rev-Margin DCFHK$0.2500HK$0.3700HK$0.500073
Residual IncomeHK$0.9000HK$0.9200HK$0.980071
All 9 models by family
DCF Models
5Y P/E ExitHK$0.4600HK$0.7500HK$1.0470
10Y P/E ExitHK$0.4000HK$0.6300HK$0.900063
Earnings-Based
Graham-DoddHK$0.4300HK$1.09HK$1.4165
Multiples
P/E MultipleHK$0.6200HK$0.8200HK$1.0363
P/B MultipleHK$1.21HK$1.62HK$2.0255
Asset-Based
NCAV (Graham)HK$0.7600HK$1.15HK$1.4454
Growth DCF
Growth DCFHK$0.3200HK$0.4500HK$0.630079
Rev-Margin DCFHK$0.2500HK$0.3700HK$0.500073
Economic Profit
Residual IncomeHK$0.9000HK$0.9200HK$0.980071
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+74.8%
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.
+37.9%
Start year 2020 (pandemic). Over 10 years: +14.9% a year
Revenue growth 22 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.
−0.3%
’10
’12
’15
’16
’17
’18
’19
’20
’21
’22
’23
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−54.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−54.4%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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.−56% → 40%
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
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.Capital Markets · 454 stocks
Beats the industry median on 4/6 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+70.0% · Top 25%
Profitability
Return on assets5.3% · Top 25%
Net margin (12 months)40.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−70.0% · Bottom 25%
Valuation Multiplesvs Capital Markets 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.
Is Cocoon Holdings Ltd (0428) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of HK$0.2992 versus a price of HK$0.1760, about +70% upside (undervalued).
What is the fair value of 0428?
Our model-based fair value for Cocoon Holdings Ltd is HK$0.2992 (as of Nov 13, 2026), built from audited fundamentals. The current price: HK$0.1760.
What is the quality score of 0428?
Cocoon Holdings Ltd 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 price target for Cocoon Holdings Ltd (0428)?
Our model-based price target is the fair value of HK$0.2992 (as of Nov 13, 2026) from 9 valuation models. Cautious scenario HK$0.1675, optimistic scenario HK$0.3757. It is a calculation from audited fundamentals, not an analyst target.
What is the Cocoon Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.2992, about +70% upside versus a price of HK$0.1760 (undervalued). Cautious scenario HK$0.1675, optimistic scenario HK$0.3757. The calculation is refreshed regularly with new filings.
What growth is priced into Cocoon Holdings Ltd (0428)?
Today's price is already fair in a discounted-cash-flow model if free cash flow at Cocoon Holdings Ltd shrinks by more than 40 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew 37.9 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of 0428 use?
Our models discount Cocoon Holdings Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.09, 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 Cocoon Holdings Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Cocoon Holdings Ltd (0428) delivered so far?
Over the past 5 years revenue at Cocoon Holdings Ltd grew 37.9 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per 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 Cocoon Holdings Ltd (0428) growing?
The median revenue growth in the sector is +8.8 % a year. That is the yardstick for the growth priced into Cocoon Holdings Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cocoon Holdings Ltd (0428)?
The free-cash-flow yield on the price is 16.07 %: that much free cash flow Cocoon Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cocoon Holdings Ltd (0428)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cocoon Holdings Ltd it is HK$0.2992 per share (as of Nov 13, 2026), against a price of HK$0.1760. It is the blended result of 9 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Cocoon Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 13, 2026, 0428 trades below its calculated fair value: price HK$0.1760, fair value HK$0.2992, a gap of about +70% (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 0428?
No. The price is what the market pays today (HK$0.1760); the fair value is what the company's own numbers justify (HK$0.2992). For Cocoon Holdings Ltd the two are HK$0.1232 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cocoon Holdings Ltd worth?
The market values Cocoon Holdings Ltd at about HK$28.4M (market capitalisation, as of Nov 13, 2026). Per share that is HK$0.1760; our models calculate a fair value of HK$0.2992 per share.
What do the bullish and bearish scenarios say about 0428?
Our models span a range for Cocoon Holdings Ltd: cautious scenario HK$0.1675, base HK$0.2992, optimistic HK$0.3757 per share (as of Nov 13, 2026, price HK$0.1760). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0428?
Cocoon Holdings Ltd trades at a price-to-earnings ratio of 2.5 (as of Nov 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.2992 is built from several models across several years.
How solid is the balance sheet of Cocoon Holdings Ltd (0428)?
Balance-sheet figures for Cocoon Holdings Ltd (as of Nov 13, 2026): return on equity −21.9%. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 0428 from its 52-week high?
Cocoon Holdings Ltd trades at HK$0.1760, about 36% below its 52-week high of HK$0.2750 and 50% above the low of HK$0.1170 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.2992 is for.
Which stocks are comparable to Cocoon Holdings Ltd?
From the same area (Financial Services) we also value Morgan Stanley, The Goldman Sachs Group, The Charles Schwab Corporation, Interactive Brokers Group, 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 Cocoon Holdings Ltd stock attractive at the current price?
The data as of Nov 13, 2026: price HK$0.1760, calculated fair value HK$0.2992 (+70%), Quality Score 52/100, 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 0428 calculated?
We run Cocoon Holdings Ltd through 9 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of HK$0.2992 builds on their evidence-weighted average, 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 14.1% above its aggregate fair value. Cocoon Holdings Ltd currently trades 41% 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 Cocoon Holdings Ltd (0428)?
The closing price on Nov 13, 2026 was HK$0.1760. Our model-based fair value is HK$0.2992, about +70% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cocoon Holdings Ltd right now?
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 (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (HK$0.1675 to HK$0.3757) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Cocoon Holdings Ltd
How large is the market capitalisation of Cocoon Holdings Ltd (0428)?
The market capitalisation of Cocoon Holdings Ltd is HK$28.4M (≈ $3.6M). 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 Cocoon Holdings Ltd (0428)?
The price-to-sales ratio of Cocoon Holdings Ltd is 1.02 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Cocoon Holdings Ltd (0428)?
The net margin of Cocoon Holdings Ltd is 40.3% (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 Cocoon Holdings Ltd (0428)?
The return on equity (ROE) of Cocoon Holdings Ltd is −21.9% (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 Cocoon Holdings Ltd (0428)?
On an EBIT basis the return on assets of Cocoon Holdings Ltd is −3.6% (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 Cocoon Holdings Ltd (0428)?
The operating margin of Cocoon Holdings Ltd is −12,943% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cocoon Holdings Ltd (0428)?
Revenue at Cocoon Holdings Ltd is down 70.0% versus a year earlier (3y avg +74.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Cocoon Holdings Ltd (0428) carry?
The net debt of Cocoon Holdings Ltd is HK$1.6M (fiscal year 2025, ≈ 0.4 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 Cocoon Holdings Ltd in the live analysis
One click puts Cocoon Holdings Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 13, 2026