EN DE

Shaw Brothers Holdings (0953) Fair Value & Analysis

Communication Services · HK · Market cap HK$238M

SB Shaw Brothers Holdings 0953 · HK
PriceHK$0.1880
Fair ValueHK$0.3100
Upside+64.9%
Quality57/100
Watch Shaw Brothers Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -9.3% net margin
Low debt · negative free cash flow
Ranks above peers (7/11)
Narrow moat 0/100
Evidence: Medium Range HK$0.2800 – HK$0.3500 Share as image

Fair value as of: Aug 13, 2026

From 8 valuation models · updated 2 days ago

Share price +4.4% over the past month.

A solid business, screening 65% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$0.2800). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.5100 HK$0.0980 Fair Value HK$0.3100 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$0.0980 – HK$0.5100 · fair‑value band HK$0.2800 – HK$0.3500 · the HK$0.1880 price screens below the HK$0.3100 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

Shaw Brothers Holdings (0953) currently trades at HK$0.1880, while our model-based Fair Value estimate is HK$0.3100, implying the stock looks roughly 64.9% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Communication Services 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.

Over the trailing twelve months, Shaw Brothers Holdings generated revenue of HK$154M at a net margin of -9.3%. Revenue grew 21.7% year over year. It earns a return on equity of -3.7%. The balance sheet holds a net cash position of HK$256M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2800 (bear case) to HK$0.3500 (bull case); at HK$0.1880, 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 53% below its 52-week high and 36% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -43% fair-value upside, at 65%, 0953 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
ROIC Compounder HK$0.2300 HK$0.2300 HK$0.2400 72
Gordon GGM HK$0.2600 HK$0.2800 HK$0.3100 70
DDM Multi-Stage HK$0.2600 HK$0.3000 HK$0.3500 61
All 8 models by family
Earnings-Based
EPV HK$0.2300 HK$0.2300 HK$0.2400 59
Dividend Discount
Gordon GGM HK$0.2600 HK$0.2800 HK$0.3100 70
DDM Multi-Stage HK$0.2600 HK$0.3000 HK$0.3500 61
Multiples
EV/EBIT HK$0.2800 HK$0.3100 HK$0.3500 53
EV/EBITDA HK$0.2600 HK$0.2900 HK$0.3200 54
EV/Revenue HK$0.2500 HK$0.2800 HK$0.3100 43
Asset-Based
NCAV (Graham) HK$0.1400 HK$0.1900 HK$0.2800 50
Economic Profit
ROIC Compounder HK$0.2300 HK$0.2300 HK$0.2400 72

Widest divergence: Multiples (HK$0.2900) versus Asset-Based (HK$0.1900). Highest evidence: ROIC Compounder (72).

Notify me when 0953 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$154M
Revenue growth (YoY) +21.7%
Net margin -9.3%
Return on equity -3.7%
Free cash flow −HK$36.9M FY2025
Operating margin -53.9%
More key figures
EPS growth (YoY) -96.4%
Net cash HK$256M FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 58 · Market factors (momentum, volatility) 35

Profitability 9
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 48
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 26
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

Shaw Brothers Holdings Limited, an investment holding company, invests in, produces, and distributes films, drama, and non-drama in the People's Republic of China and Hong Kong. It also provides artiste and event management services.

Full company description

Shaw Brothers Holdings Limited, an investment holding company, invests in, produces, and distributes films, drama, and non-drama in the People's Republic of China and Hong Kong. It also provides artiste and event management services. The company was formerly known as Meike International Holdings Limited and changed its name to Shaw Brothers Holdings Limited in June 2016. Shaw Brothers Holdings Limited was incorporated in 2009 and is based in Quarry Bay, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shaw Brothers Holdings reported revenue of HK$154M in FY2025 versus HK$216M in FY2021, a compound −8.1%/yr. Reported net income was −HK$14.2M in FY2025.

Growth Quality 25/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$154M
Latest YoY
+197.7%
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.
−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.
+6.1%
Avg. growth/yr (19Y) 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.
−0.9%
Revenue −8.1%/yr
FY21 HK$216M
FY22 HK$161M
FY23 HK$64.5M
FY24 HK$51.6M
FY25 HK$154M
Net income
FY21 HK$16.4M
FY22 −HK$302K
FY23 −HK$2.9M
FY24 −HK$5.8M
FY25 −HK$14.2M

Watch 0953: 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). "Shaw Brothers Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0953

Peer Group

Entertainment · 267 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 57 · Above median
Fair Value upside +65% · Top 25%
Return on assets -3% · Below median
Net margin (TTM) -9% · Below median
Operating margin (TTM) -54% · Bottom 25%
Revenue growth 22% · Top 25%
Dividend yield (TTM) 22.4% · Top 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 0.08× · Cheaper than 75% of peers
P/S (TTM) 0.20× · Cheaper 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 100 · sector 6
FUTURE 100 · sector 11
PAST 0 · sector 0
HEALTH 98 · sector 97
DIVIDEND 100 · sector 44

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

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.08 C$2.66 -56%
The Walt Disney Company DIS $103.18 $80.62 -22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 -67%
Live Nation Entertainment, Inc LYV $185.33 $59.97 -68%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 59.14 MXN +8%
PT MNC Digital Entertainment Tbk, MSIN 370.00 IDR 212.14 IDR -43%
Prime Focus Limited PFOCUS ₹268.00 ₹63.45 -76%
JYP Entertainment Corporation 035900 46,000 KRW 82,382 KRW +79%
SM Entertainment Co 041510 75,500 KRW 208,415 KRW +176%
PVR INOX Limited PVRINOX ₹1,176 ₹467.91 -60%

Compare Shaw Brothers Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Shaw Brothers Holdings (0953) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.3100 versus a price of HK$0.1880, about +65% (undervalued).
What is the fair value of 0953?
Our model-based fair value for Shaw Brothers Holdings is HK$0.3100 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.1880.
What is the quality score of 0953?
Shaw Brothers Holdings has a Quality Score of 57/100. 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 Shaw Brothers Holdings (0953)?
Shaw Brothers Holdings reported trailing-twelve-month revenue of about HK$154M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0953?
The net profit margin of Shaw Brothers Holdings is about -9.3%, 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 Shaw Brothers 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.