EN DE

Future World Holdings (0572) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$113M

FW Future World Holdings 0572 · HK
PriceHK$0.4000
Fair ValueHK$0.3825
Upside-4.4%
Quality40/100
Watch Future World Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -45.8% net margin
Moderate debt · generates free cash flow
Trails peers (3/11)
Narrow moat 3/100
Evidence: Medium Range HK$0.2236 – HK$0.6390 Share as image

Fair value as of: Aug 13, 2026

From 2 valuation models · updated 2 days ago

Share price +6.7% over the past month.

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

What matters now

  • The model range is unusually wide (HK$0.2236 to HK$0.6390). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$7.05 HK$0.0372 Fair Value HK$0.3825 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$0.0372 – HK$7.05 · fair‑value band HK$0.2236 – HK$0.6390 · the HK$0.4000 price screens above the HK$0.3825 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Future World Holdings (0572) currently trades at HK$0.4000, while our model-based Fair Value estimate is HK$0.3825, implying the stock looks roughly 4.4% fairly valued today. The Quality Score stands at 40/100 (below-average quality), in the Consumer Cyclical 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: medium).

Over the trailing twelve months, Future World Holdings generated revenue of HK$115M at a net margin of -45.8%. Revenue declined 7.4% year over year. It earns a return on equity of -6.3%. Net debt stands at HK$358M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2236 (bear case) to HK$0.6390 (bull case); at HK$0.4000, 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 40% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -56% fair-value upside, at -4%, 0572 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$3.48 HK$6.14 HK$10.30 80
NCAV (Graham) HK$1.36 HK$1.83 HK$2.73 50
All 2 models by family
Asset-Based
NCAV (Graham) HK$1.36 HK$1.83 HK$2.73 50
Growth DCF
Growth DCF HK$3.48 HK$6.14 HK$10.30 80

Widest divergence: Growth DCF (HK$6.14) versus Asset-Based (HK$1.83). Highest evidence: Growth DCF (80).

Notify me when 0572 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$115M
Revenue growth (YoY) -7.4%
Net margin -45.8%
Return on equity -6.3%
Free cash flow HK$118M FY2025
Operating margin -22.7%
More key figures
EPS (TTM) HK$0.0600
EPS growth (YoY) +10.8%
Net debt HK$358M FY2025

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 46 · Market factors (momentum, volatility) 31

Profitability 2
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 44
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 0
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

Future World Holdings Limited, an investment holding company, engages in hotel operations and ancillary businesses in the People's Republic of China and Hong Kong.

Full company description

Future World Holdings Limited, an investment holding company, engages in hotel operations and ancillary businesses in the People's Republic of China and Hong Kong. It operates through Hotel Operation and Ancillary Business; Property Investment, Management and Agency Services; Provision of Financing Services; Securities Trading and Investment; Securities Brokerage Business; Trading Business and Related Services; and High Technology Business segments. The company also provides financial services, including securities trading, securities advisory, asset management, supply-chain finance, money lending business and Chinese medicine clinic business; property agency services in the residential communities, including property sales agency services and property lease agency services; and secured and unsecured loans. The company was formerly known as Future World Financial Holdings Limited and changed its name to Future World Holdings Limited in July 2020. Future World Holdings Limited was founded in 1997 and is headquartered in Wan Chai, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Future World Holdings reported revenue of HK$120M in FY2025 versus HK$81.9M in FY2021, a compound +10.0%/yr. Reported net income was −HK$52.5M in FY2025.

Growth Quality 21/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$120M
Latest YoY
+41.7%
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.
+36.4%
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.
−11.6%
Avg. growth/yr (23Y) 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.
−3.1%
Revenue +10.0%/yr
FY21 HK$81.9M
FY22 HK$47.1M
FY23 HK$38.9M
FY24 HK$84.5M
FY25 HK$120M
Net income
FY21 −HK$7.6M
FY22 −HK$7.0M
FY23 −HK$152M
FY24 HK$13.5M
FY25 −HK$52.5M

Watch 0572: 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). "Future World Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0572

Peer Group

Lodging · 164 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 −4% · Above median
Return on assets 0% · Below median
Net margin (TTM) -46% · Bottom 25%
Operating margin (TTM) -23% · Bottom 25%
Revenue growth -7% · Bottom 25%
Debt / equity 0.57× · Higher than median

Valuation Multiples vs Lodging median · lower = cheaper

P/S (TTM) 0.13× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 20.3× · Pricier 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 27 · sector 0
FUTURE 0 · sector 19
PAST 0 · sector 11
HEALTH 72 · sector 91
DIVIDEND 0 · sector 28

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

Stock Price Fair Value vs Fair Value
Marriott International, Inc MAR $354.58 $132.35 -63%
Hilton Worldwide Holdings HLT $322.53 $122.02 -62%
InterContinental Hotels Group IHG $161.82 $85.18 -47%
Hyatt Hotels Corporation H $178.37 $46.78 -74%
H World Group HTHT $41.25 $47.78 +16%
The Indian Hotels Company INDHOTEL ₹724.00 ₹253.67 -65%
Hanjin Kal, 180640 118,200 KRW 36,890 KRW -69%
Jabal Omar Development Company 4250 16.00 SAR 11.64 SAR -27%
Makkah Construction and Development Company 4100 81.95 SAR 36.25 SAR -56%
Minor International Public Company MINT 22.90 THB 32.82 THB +43%

Compare Future World Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Future World Holdings (0572) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3825 versus a price of HK$0.4000, about −4% (fairly valued).
What is the fair value of 0572?
Our model-based fair value for Future World Holdings is HK$0.3825 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.4000.
What is the quality score of 0572?
Future World Holdings has a Quality Score of 40/100. 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 Future World Holdings (0572)?
Future World Holdings reported trailing-twelve-month revenue of about HK$115M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0572?
The net profit margin of Future World Holdings is about -45.8%, 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 Future World 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.