Great Wall Pan Asia Holdings Ltd (0583) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Great Wall Pan Asia Holdings Ltd stock HK$0.45, price HK$0.20, upside +132.3%, quality 33 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$0.1670 – HK$1.96 · fair‑value band HK$0.3280 – HK$0.6330 · the HK$0.1950 price screens below the HK$0.4530 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.
Follow Great Wall Pan Asia Holdings in your weekly email
Every Wednesday you see whether Great Wall Pan Asia 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.
Great Wall Pan Asia Holdings Limited, an investment holding company, engages in the property investment business in Hong Kong and internationally. It operates through two segments: Property Investment and Financial Services.
Show moreShow less
The Property Investment segment invests in retail shops, office buildings, industrial properties, and car parking spaces. The Financial Services segment provides asset management services.
The company was formerly known as Armada Holdings Limited and changed its name to Great Wall Pan Asia Holdings Limited in December 2016. Great Wall Pan Asia Holdings Limited was incorporated in 1990 and is headquartered in Central, Hong Kong.
Great Wall Pan Asia Holdings Limited is a subsidiary of China Great Wall AMC (International) Holdings Company Limited.
Stock analysis
Great Wall Pan Asia Holdings Ltd (0583) currently trades at HK$0.1950, while our model-based Fair Value estimate is HK$0.4530, implying the stock looks roughly 57% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of HK$1.47 per share, and 8 of the 8 models we run sit above the HK$0.1950 price.
Bear case: the Growth DCF group reads lowest at HK$0.8300, and 0 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.3280 (bear) to HK$0.6330 (bull), the price of HK$0.1950 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 33/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Great Wall Pan Asia Holdings Ltd reported revenue of HK$115M in FY2025 versus HK$121M in FY2021, a compound −1.2%/yr. Reported net income was −HK$476M in FY2025.
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (medium confidence).
What moves the price
The share trades about 22% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −14% fair-value upside, at 132%, 0583 screens cheaper than that median.
Fair Value models
BearHK$0.3280Fair Value HK$0.4530BullHK$0.6330
Price HK$0.1950 · Upside +132.3%
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.
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.0/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−5.4%
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.
−1.5%
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.
−2.4%
Start year 2020 (pandemic). Over 10 years: +8.1% a year
Revenue growth 26 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.
−10.2%
’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.
393.7% (2019) → 166.9% (2024)
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
A lot of optimism in the price
The price assumes more 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).
+47.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about +44.5% a year for the price.
Compare Great Wall Pan Asia Holdings Ltd with another stock
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.Real Estate Services · 477 stocks
Beats the industry median on 8/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score33 · Bottom 25%
Fair Value upside+132.3% · Top 25%
Profitability
Return on assets−5.2% · Bottom 25%
Operating margin (12 months)81.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)50.0% · Top 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/B0.09× · Cheapest 25%
P/S (12 months)1.62× · Cheaper than median
Price / free cash flow (fiscal year)8.0× · Cheaper than median
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). "Great Wall Pan Asia Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0583
Frequently asked questions
Is Great Wall Pan Asia Holdings Ltd (0583) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of HK$0.4530 versus a price of HK$0.1950, about +132% upside (undervalued).
What is the fair value of 0583?
Our model-based fair value for Great Wall Pan Asia Holdings Ltd is HK$0.4530 (as of Nov 13, 2026), built from audited fundamentals. The current price: HK$0.1950.
What is the quality score of 0583?
Great Wall Pan Asia Holdings Ltd has a Quality Score of 33/100. 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 Great Wall Pan Asia Holdings Ltd (0583)?
Our model-based price target is the fair value of HK$0.4530 (as of Nov 13, 2026) from 9 valuation models. Cautious scenario HK$0.3280, optimistic scenario HK$0.6330. It is a calculation from audited fundamentals, not an analyst target.
What is the Great Wall Pan Asia Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.4530, about +132% upside versus a price of HK$0.1950 (undervalued). Cautious scenario HK$0.3280, optimistic scenario HK$0.6330. The calculation is refreshed regularly with new filings.
What is the revenue of Great Wall Pan Asia Holdings Ltd (0583)?
Great Wall Pan Asia Holdings Ltd reported trailing-twelve-month revenue of about HK$188M (latest available figure, as of Nov 13, 2026).
What growth is priced into Great Wall Pan Asia Holdings Ltd (0583)?
For today's price to be fair in a discounted-cash-flow model, Great Wall Pan Asia Holdings Ltd would have to grow free cash flow by +47.5 % 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 -2.4 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of 0583 use?
Our models discount Great Wall Pan Asia Holdings Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.16, 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 Great Wall Pan Asia Holdings Ltd that is +47.5 % 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 Great Wall Pan Asia Holdings Ltd (0583) delivered so far?
Over the past 5 years revenue at Great Wall Pan Asia Holdings Ltd grew -2.4 % a year. The price currently implies free-cash-flow growth of +47.5 % 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 Great Wall Pan Asia Holdings Ltd (0583) growing?
The median revenue growth in the sector is +2.8 % a year. That is the yardstick for the growth priced into Great Wall Pan Asia Holdings Ltd (+47.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Great Wall Pan Asia Holdings Ltd (0583)?
The free-cash-flow yield on the price is 12.50 %: that much free cash flow Great Wall Pan Asia 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 Great Wall Pan Asia Holdings Ltd (0583)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Great Wall Pan Asia Holdings Ltd it is HK$0.4530 per share (as of Nov 13, 2026), against a price of HK$0.1950. It is the blended result of 9 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Great Wall Pan Asia Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 13, 2026, 0583 trades below its calculated fair value: price HK$0.1950, fair value HK$0.4530, a gap of about +132% (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 0583?
No. The price is what the market pays today (HK$0.1950); the fair value is what the company's own numbers justify (HK$0.4530). For Great Wall Pan Asia Holdings Ltd the two are HK$0.2580 per share apart. That gap is exactly why we show both numbers side by side.
How much is Great Wall Pan Asia Holdings Ltd worth?
The market values Great Wall Pan Asia Holdings Ltd at about HK$306M (market capitalisation, as of Nov 13, 2026). Per share that is HK$0.1950; our models calculate a fair value of HK$0.4530 per share.
What do the bullish and bearish scenarios say about 0583?
Our models span a range for Great Wall Pan Asia Holdings Ltd: cautious scenario HK$0.3280, base HK$0.4530, optimistic HK$0.6330 per share (as of Nov 13, 2026, price HK$0.1950). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 0583?
The PEG ratio of Great Wall Pan Asia Holdings Ltd is 0.84 (P/E divided by earnings growth, as of Nov 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 Great Wall Pan Asia Holdings Ltd (0583)?
Balance-sheet figures for Great Wall Pan Asia Holdings Ltd (as of Nov 13, 2026): return on equity −16.8%. They feed the Quality Score of 33/100, which measures business quality independently of the share price.
How far is 0583 from its 52-week high?
Great Wall Pan Asia Holdings Ltd trades at HK$0.1950, about 22% below its 52-week high of HK$0.2490 and 17% above the low of HK$0.1670 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.4530 is for.
Which stocks are comparable to Great Wall Pan Asia Holdings Ltd?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 Great Wall Pan Asia Holdings Ltd stock attractive at the current price?
The data as of Nov 13, 2026: price HK$0.1950, calculated fair value HK$0.4530 (+132%), Quality Score 33/100, 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 0583 calculated?
We run Great Wall Pan Asia Holdings Ltd through 9 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of HK$0.4530 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 13.9% above its aggregate fair value. Great Wall Pan Asia Holdings Ltd currently trades 57% 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 Great Wall Pan Asia Holdings Ltd (0583)?
The closing price on Nov 13, 2026 was HK$0.1950. Our model-based fair value is HK$0.4530, about +132% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Great Wall Pan Asia Holdings Ltd right now?
The large discount to fair value meets weak quality (33/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (HK$0.3280). 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. A fairly wide model range (HK$0.3280 to HK$0.6330) leaves room in how you read the outcome.
Key figures of Great Wall Pan Asia Holdings Ltd
How large is the market capitalisation of Great Wall Pan Asia Holdings Ltd (0583)?
The market capitalisation of Great Wall Pan Asia Holdings Ltd is HK$306M (≈ $39.0M). 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 Great Wall Pan Asia Holdings Ltd (0583)?
The price-to-sales ratio of Great Wall Pan Asia Holdings Ltd is 1.55 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the return on equity of Great Wall Pan Asia Holdings Ltd (0583)?
The return on equity (ROE) of Great Wall Pan Asia Holdings Ltd is −16.8% (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 Great Wall Pan Asia Holdings Ltd (0583)?
On an EBIT basis the return on assets of Great Wall Pan Asia Holdings Ltd is 1.3% (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 Great Wall Pan Asia Holdings Ltd (0583)?
The operating margin of Great Wall Pan Asia Holdings Ltd is 81.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Great Wall Pan Asia Holdings Ltd (0583)?
Revenue at Great Wall Pan Asia Holdings Ltd is growing +50.0% versus a year earlier (3y avg −1.5%). 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 Great Wall Pan Asia Holdings Ltd (0583)?
Earnings per share at Great Wall Pan Asia Holdings Ltd are growing −97.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Great Wall Pan Asia Holdings Ltd (0583) carry?
The net debt of Great Wall Pan Asia Holdings Ltd is HK$5.6B (fiscal year 2025). 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 Great Wall Pan Asia Holdings Ltd in the live analysis
One click puts Great Wall Pan Asia 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