EN DE

Great Wall Pan Asia Holdings (0583) Fair Value & Analysis

Real Estate · HK · Market cap HK$298M

GW Great Wall Pan Asia Holdings 0583 · HK
PriceHK$0.2150
Fair ValueHK$0.4900
Upside+127.9%
Quality34/100
Watch Great Wall Pan Asia Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Ranks above peers (7/11)
Narrow moat 43/100
Evidence: Medium Range HK$0.3600 – HK$0.6200 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 2 days ago

Share price +15.0% over the past month.

Below-average quality, screening 128% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (34/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (HK$0.3600). The market is more pessimistic than our downside scenario.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$2.35 HK$0.1800 Fair Value HK$0.4900 Oct 2017 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$0.1800 – HK$2.35 · fair‑value band HK$0.3600 – HK$0.6200 · the HK$0.2150 price screens below the HK$0.4900 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

Great Wall Pan Asia Holdings (0583) currently trades at HK$0.2150, while our model-based Fair Value estimate is HK$0.4900, implying the stock looks roughly 127.9% undervalued today. The Quality Score stands at 34/100 (below-average quality), in the Real Estate 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: medium), always confirm before acting.

Trailing-twelve-month revenue stands at HK$67.1M. Revenue grew 50.0% year over year. It earns a return on equity of -13.0%. Net debt stands at HK$5.6B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.3600 (bear case) to HK$0.6200 (bull case); at HK$0.2150, 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 19% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 128%, 0583 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$0.2800 HK$0.3200 HK$0.3800 80
Rev-Margin DCF HK$0.3500 HK$0.4900 HK$0.6600 74
EV/EBITDA HK$0.6900 HK$0.8800 HK$1.08 54
All 11 models by family
DCF Models
FCF DCF HK$0.2700 HK$0.3200 HK$0.3900 38
5Y Revenue Exit HK$0.3500 HK$0.4900 HK$0.6800 39
5Y EBITDA Exit HK$0.4500 HK$0.6400 HK$0.9100 41
10Y Revenue Exit HK$0.3100 HK$0.3900 HK$0.4800 36
10Y EBITDA Exit HK$0.3600 HK$0.4700 HK$0.5900 37
Multiples
EV/EBIT HK$0.8300 HK$1.08 HK$1.32 53
EV/EBITDA HK$0.6900 HK$0.8800 HK$1.08 54
EV/Revenue HK$0.4600 HK$0.6100 HK$0.7700 43
Asset-Based
NCAV (Graham) HK$1.10 HK$1.47 HK$2.19 50
Growth DCF
Growth DCF HK$0.2800 HK$0.3200 HK$0.3800 80
Rev-Margin DCF HK$0.3500 HK$0.4900 HK$0.6600 74

Widest divergence: Asset-Based (HK$1.47) versus Growth DCF (HK$0.3200). Highest evidence: Growth DCF (80).

Notify me when 0583 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$67.1M
Revenue growth (YoY) +50.0%
Return on equity -13.0%
Free cash flow HK$38.2M FY2025
Operating margin 70.0%
EPS (TTM) HK$-0.1800
More key figures
EPS growth (YoY) -97.2%
Net debt HK$5.6B FY2025

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

Quality Score breakdown

Overall quality 34/100

Of which business quality 31 · Market factors (momentum, volatility) 33

Profitability 0
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 82
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

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. The Property Investment segment invests in retail shops, office buildings, industrial properties, and car parking spaces.

Full company description

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. 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Great Wall Pan Asia Holdings 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.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$115M
Latest YoY
−5.4%
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.
−1.5%
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.
−2.4%
Avg. growth/yr (26Y) 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.
−10.2%
Revenue −1.2%/yr
FY21 HK$121M
FY22 HK$121M
FY23 HK$122M
FY24 HK$122M
FY25 HK$115M
Net income
FY21 HK$760M
FY22 HK$318M
FY23 HK$285M
FY24 −HK$84.1M
FY25 −HK$476M

Watch 0583: 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). "Great Wall Pan Asia Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0583

Peer Group

Real Estate Services · 528 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 34 · Bottom 25%
Fair Value upside +128% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) 70% · Top 25%
Revenue growth 50% · Top 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/S (TTM) 0.57× · Cheaper than median
P/FCF 1.0× · Cheaper than median
PEG 0.84× · Cheaper than median

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 34
FUTURE 100 · sector 10
PAST 0 · sector 16
HEALTH 100 · sector 85
DIVIDEND 0 · sector 59

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

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Great Wall Pan Asia Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Great Wall Pan Asia Holdings (0583) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.4900 versus a price of HK$0.2150, about +128% (undervalued).
What is the fair value of 0583?
Our model-based fair value for Great Wall Pan Asia Holdings is HK$0.4900 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.2150.
What is the quality score of 0583?
Great Wall Pan Asia Holdings has a Quality Score of 34/100. 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 Great Wall Pan Asia Holdings (0583)?
Great Wall Pan Asia Holdings reported trailing-twelve-month revenue of about HK$67.1M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0583?
The net profit margin of Great Wall Pan Asia Holdings is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. 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 Great Wall Pan Asia 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.