EN DE
Watch Hong Kong Education Intl Investments Ltd for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Hong Kong Education Intl Investments Ltd (1082) fair value: what the stock is really worth

As of Nov 10, 2026: fair value (intrinsic value) of Hong Kong Education Intl Investments Ltd stock HK$0.51, price HK$0.96, that is 46.2% below the price, quality 40 out of 100. Rating: strongly overvalued. The value is an estimate: none of our valuation models currently carries, it draws on revenue and assets compared with similar companies. Updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Consumer Defensive HK · ISIN BMG4588S1456

HK Hong Kong Education Intl Investments Ltd logo Thin data Nov 10, 2026

Hong Kong Education Intl Investments Ltd

1082 · HK
Very expensive, weak quality

Our calculation puts a fair price 46% below what the stock costs today.

Low debt
Quality 40/100
Fair value HK$0.5139 · Strongly overvalued
Weak Growth (revenue 5y −1.7 %/yr in HKD)
Loss-making · -53.4% net margin (TTM)
Negative free cash flow
Trails peers (2/10)
Narrow moat 6/100 · thin data
Thin data
Estimate
Watch Hong Kong Education Intl Investments Ltd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

HK$2.00 HK$0.9550 Fair Value HK$0.5139 Jun 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.

How to read this chart

60‑month range HK$0.9550 – HK$2.00 · fair‑value band HK$0.3854 – HK$0.6424 · the HK$0.9550 price screens above the HK$0.5139 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.

Follow Hong Kong Education Intl Investments in your weekly email

Every Wednesday you see whether Hong Kong Education Intl Investments 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.

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

Company profile

Bradaverse Education (Int'l) Investments Group Limited, an investment holding company, provides private educational services in Hong Kong. The company operates through Provision of Private Educational Services, Investments in Securities, Money Lending, and VR and Digital Entertainment segments.

Show moreShow less

The company offers primary and secondary tutoring services, skill courses, test preparation courses, providing loans as a money lender, and trading of securities, English language training and international test preparation courses, and dance tuition services, as well as STEAM education services.

It also trades in virtual reality and gaming products. It provides private education services under the Modern Education, Modern Bachelor Education, and Modern English brand names.

The company was formerly known as Hong Kong Education (Int'l) Investments Limited and changed its name to Bradaverse Education (Int'l) Investments Group Limited in January 2023. Bradaverse Education (Int'l) Investments Group Limited was founded in 1997 and is headquartered in Admiralty, Hong Kong.

Stock analysis

Hong Kong Education Intl Investments Ltd (1082) currently trades at HK$0.9550, while our estimate is HK$0.5139, 46% below the price, so the stock looks overvalued today.

Show more

Valuation

None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Scenario range: HK$0.3854 (bear) to HK$0.6424 (bull), the price of HK$0.9550 sits above 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 40/100 (below-average quality), in the Consumer Defensive sector.

Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.

Hong Kong Education Intl Investments Ltd reported revenue of HK$39.7M in FY2026 versus HK$90.0M in FY2022, a compound −18.5%/yr. Reported net income was −HK$23.3M in FY2026.

Key figures

Market cap HK$581M (≈ $74.1M) Micro · P/S ratio 13.8 · Net margin −58.7% · Return on equity −80.1% · Return on assets (EBIT) −23.6% (5-year average) · Operating margin −89.5% · Revenue (TTM) HK$43.6M · Revenue growth (YoY) +2.2%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 6 out of 100 (low confidence).

What moves the price

The share trades about 40% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Defensive peers we cover trades at 31% fair-value upside, at −46%, 1082 screens richer than that median.

Fair Value

Bear HK$0.3854 Fair Value HK$0.5139 Bull HK$0.6424
Price HK$0.9550 · Downside -46.2%
Estimate. None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Quality Score breakdown

Overall quality 40/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 9
How much profit the company makes from its sales and capital
Quality Growth 57
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 45
Debt, balance sheet and risk of trouble
Investment 100
Does it invest with discipline instead of growing at any price?
Low Volatility 59
How calm the share price moves, does not count
Price momentum 16
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 0
Distance to the 52-week high, does not count
New shares 78
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 1/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−41.7%
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.
−30.4%
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.
−1.7%
Start year 2021 (pandemic). Over 10 years: −15.0% a year
Revenue growth 18 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.
−10.8%
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.
−41.2% (2021) → −60.1% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed

1082 screens overvalued: fair value 46% below the price. Compare with New Oriental Education & Technology Group →

Compare Hong Kong Education Intl Investments 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.Education & Training Services · 116 stocks

Beats the industry median on 1/8 measures
Overall it trails its industry peers.
Valuation
Quality Score 40 · Bottom 25%
Fair Value upside −46.2% · Bottom 25%
Profitability
Return on assets −36.1% · Bottom 25%
Net margin (12 months) −53.4% · Bottom 25%
Operating margin (12 months) −89.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY) 2.2% · Above median

Valuation Multiplesvs Education & Training Services median · lower = cheaper

P/B 18.78× · Priciest 25%
P/S (12 months) 13.34× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 35
FUTURE (revenue growth)11 · sector 11
PAST (return on equity)0 · sector 19
HEALTH (low debt)100 · sector 95
DIVIDEND (yield)0 · sector 57

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Education & Training Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Stride, Inc LRN $76.82 $171.72 +124% vs 1082
New Oriental Education & Technology Group 9901 HK$41.68 HK$64.53 +55% vs 1082
Perdoceo Education Corporation PRDO $28.87 $41.20 +43% vs 1082
Grand Canyon Education, Inc LOPE $116.50 $154.63 +33% vs 1082
Covista Inc CVSA $116.50 $152.79 +31% vs 1082
Laureate Education, Inc LAUR $34.96 $42.74 +22% vs 1082
East Buy Holding 1797 HK$29.14 HK$33.66 +16% vs 1082
Youdao, Inc DAO $19.83 $18.57 −6% vs 1082
McGraw Hill, Inc MH $10.76 $8.95 −17% vs 1082
Physicswallah Limited PWL ₹126.65 ₹31.71 −75% vs 1082

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low StocksStocks for 2027: Large Companies Below Fair Value

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
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.

Hong Kong Education Intl Investments Ltd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Hong Kong Education Intl Investments Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1082.HK

Frequently asked questions

Is Hong Kong Education Intl Investments Ltd (1082) overvalued or undervalued?
As of Nov 10, 2026, our estimate of fair value is HK$0.5139 versus a price of HK$0.9550, about 46% lower (overvalued).
What is the fair value of 1082?
Our estimate for Hong Kong Education Intl Investments Ltd is HK$0.5139 (as of Nov 10, 2026), built from audited fundamentals. The current price: HK$0.9550.
What is the quality score of 1082?
Hong Kong Education Intl Investments Ltd 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 price target for Hong Kong Education Intl Investments Ltd (1082)?
Our calculated price target is the estimate of HK$0.5139 (as of Nov 10, 2026). Cautious scenario HK$0.3854, optimistic scenario HK$0.6424. It is an estimate from revenue and assets compared with similar companies, because none of our valuation models currently carries, not an analyst target.
What is the Hong Kong Education Intl Investments Ltd stock forecast for 2026?
Our estimate puts fair value at HK$0.5139, about 46% lower versus a price of HK$0.9550 (overvalued). Cautious scenario HK$0.3854, optimistic scenario HK$0.6424. The calculation is refreshed regularly with new filings.
What is the revenue of Hong Kong Education Intl Investments Ltd (1082)?
Hong Kong Education Intl Investments Ltd reported trailing-twelve-month revenue of about HK$43.6M (latest available figure, as of Nov 10, 2026).
What is the intrinsic value of Hong Kong Education Intl Investments Ltd (1082)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hong Kong Education Intl Investments Ltd it is HK$0.5139 per share (as of Nov 10, 2026), against a price of HK$0.9550.
Is Hong Kong Education Intl Investments Ltd stock overvalued or undervalued in 2026?
As of Nov 10, 2026, 1082 trades above its calculated fair value: price HK$0.9550, fair value HK$0.5139, a gap of about −46% (overvalued). 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 1082?
No. The price is what the market pays today (HK$0.9550); the fair value is what the company's own numbers justify (HK$0.5139). For Hong Kong Education Intl Investments Ltd the two are HK$0.4411 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hong Kong Education Intl Investments Ltd worth?
The market values Hong Kong Education Intl Investments Ltd at about HK$581M (market capitalisation, as of Nov 10, 2026). Per share that is HK$0.9550; our models calculate a fair value of HK$0.5139 per share.
What do the bullish and bearish scenarios say about 1082?
Our models span a range for Hong Kong Education Intl Investments Ltd: cautious scenario HK$0.3854, base HK$0.5139, optimistic HK$0.6424 per share (as of Nov 10, 2026, price HK$0.9550). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hong Kong Education Intl Investments Ltd (1082)?
Balance-sheet figures for Hong Kong Education Intl Investments Ltd (as of Nov 10, 2026): return on equity −80.1%. They feed the Quality Score of 40/100, which measures business quality independently of the share price.
How far is 1082 from its 52-week high?
Hong Kong Education Intl Investments Ltd trades at HK$0.9550, about 40% below its 52-week high of HK$1.59 and at the low of HK$0.9550 (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.5139 is for.
Which stocks are comparable to Hong Kong Education Intl Investments Ltd?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, Laureate Education, Inc, Covista Inc, Physicswallah 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 Hong Kong Education Intl Investments Ltd stock attractive at the current price?
The data as of Nov 10, 2026: price HK$0.9550, calculated fair value HK$0.5139 (−46%), Quality Score 40/100. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Hong Kong Education Intl Investments Ltd itself currently trades above fair value. 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 Hong Kong Education Intl Investments Ltd (1082)?
The closing price on Nov 10, 2026 was HK$0.9550. Our estimate is HK$0.5139, about 46% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hong Kong Education Intl Investments Ltd right now?
The price sits above even our optimistic bull case (HK$0.6424). The favourable scenario is already priced in. Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of Hong Kong Education Intl Investments Ltd

How large is the market capitalisation of Hong Kong Education Intl Investments Ltd (1082)?
The market capitalisation of Hong Kong Education Intl Investments Ltd is HK$581M (≈ $74.1M). 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 Hong Kong Education Intl Investments Ltd (1082)?
The price-to-sales ratio of Hong Kong Education Intl Investments Ltd is 13.8 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Hong Kong Education Intl Investments Ltd (1082)?
The net margin of Hong Kong Education Intl Investments Ltd is −58.7% (fiscal year 2026). 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 Hong Kong Education Intl Investments Ltd (1082)?
The return on equity (ROE) of Hong Kong Education Intl Investments Ltd is −80.1% (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 Hong Kong Education Intl Investments Ltd (1082)?
On an EBIT basis the return on assets of Hong Kong Education Intl Investments Ltd is −23.6% (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 Hong Kong Education Intl Investments Ltd (1082)?
The operating margin of Hong Kong Education Intl Investments Ltd is −89.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hong Kong Education Intl Investments Ltd (1082)?
Revenue at Hong Kong Education Intl Investments Ltd is growing +2.2% versus a year earlier (3y avg −30.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Hong Kong Education Intl Investments Ltd (1082) generate?
The free cash flow of Hong Kong Education Intl Investments Ltd is −HK$5.8M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Hong Kong Education Intl Investments Ltd (1082) carry?
The net debt of Hong Kong Education Intl Investments Ltd is HK$24.0M (fiscal year 2026). 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 Hong Kong Education Intl Investments Ltd in the live analysis

One click puts Hong Kong Education Intl Investments Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.