EN DE

Bexcellent Grp Hldg Ltd (1775) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$184M

BG Bexcellent Grp Hldg Ltd 1775 · HK
PriceHK$0.3400
Fair ValueHK$0.4300
Upside+26.5%
Quality56/100
Watch Bexcellent Grp Hldg Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -2.9% net margin
generates free cash flow
Ranks above peers (6/10)
Narrow moat 10/100
Evidence: Low Range HK$0.3000 – HK$0.5600 Share as image

Fair value as of: Aug 15, 2026

From 7 valuation models · updated 2 days ago

Share price −8.1% over the past month.

A solid business, screening 26% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (HK$0.3000 to HK$0.5600) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.7700 HK$0.1290 Fair Value HK$0.4300 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range HK$0.1290 – HK$0.7700 · fair‑value band HK$0.3000 – HK$0.5600 · the HK$0.3400 price screens below the HK$0.4300 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

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

Analysis

Bexcellent Grp Hldg Ltd (1775) currently trades at HK$0.3400, while our model-based Fair Value estimate is HK$0.4300, implying the stock looks roughly 26.5% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Defensive 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: low), always confirm before acting.

Over the trailing twelve months, Bexcellent Grp Hldg Ltd generated revenue of HK$243M at a net margin of -2.9%. Revenue grew 39.4% year over year. It earns a return on equity of -9.0%. Net debt stands at HK$3.6M. Fundamentals as of Aug 15, 2026

Our scenario range runs from HK$0.3000 (bear case) to HK$0.5600 (bull case); at HK$0.3400, 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 36% below its 52-week high and 136% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 12% fair-value upside, at 26%, 1775 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$0.5200 HK$0.6100 HK$0.7300 72
Rev-Margin DCF HK$0.4800 HK$0.6000 HK$0.7600 67
NCAV (Graham) HK$0.0300 HK$0.0300 HK$0.0500 50
All 7 models by family
DCF Models
FCF DCF HK$0.5100 HK$0.6000 HK$0.7500 38
5Y Revenue Exit HK$0.4800 HK$0.5900 HK$0.7600 39
10Y Revenue Exit HK$0.4900 HK$0.5600 HK$0.6500 36
Multiples
EV/Revenue HK$0.4700 HK$0.6000 HK$0.7300 43
Asset-Based
NCAV (Graham) HK$0.0300 HK$0.0300 HK$0.0500 50
Growth DCF
Growth DCF HK$0.5200 HK$0.6100 HK$0.7300 72
Rev-Margin DCF HK$0.4800 HK$0.6000 HK$0.7600 67

Widest divergence: Multiples (HK$0.6000) versus Asset-Based (HK$0.0300). Highest evidence: Growth DCF (72).

Notify me when 1775 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$243M
Revenue growth (YoY) +39.4%
Net margin -2.9%
Return on equity -9.0%
Free cash flow HK$25.8M FY2025
Operating margin 6.1%
More key figures
EPS (TTM) HK$-0.0600
EPS growth (YoY) -26.9%
Net debt HK$3.6M FY2025

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 56

Profitability 30
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 79
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

BExcellent Group Holdings Limited, an investment holding company, engages in the provisions of private supplementary secondary school education services in Hong Kong and the People's Republic of China.

Full company description

BExcellent Group Holdings Limited, an investment holding company, engages in the provisions of private supplementary secondary school education services in Hong Kong and the People's Republic of China. The company offers private supplementary secondary school education services for students from secondary 1 to secondary 6 under the Beacon College brand; and private secondary day school services under the Beacon Day School brand. It also provides school services under the Diverse Learning Club and Hong Kong Beacon International Education brands; and various ancillary education services and products, including IELTS and foreign language courses under the Beacon BExcellent brand, mock examination, and VIP self-study, as well as tutorial and consultation services, interview preparation, and language and supplementary primary school education under the Beacon Childhood, BeConfident, Glocal Education, and Mathgic brands. In addition, the company offers online retail stores under the Beacon Living brand; online learning platforms under the CourseZ brand; overseas study consultation services under the GES brand; online course scheduling and management services; certificate and diploma courses under the Beacon CAPE brand; top-up degrees, professional or vocational training, on-the-job English training, professional examination courses; and other educational services under the Ascent Prep brand. Further, it provides childhood education services; school business management services; travel tour services; and information technology services, as well as operates an advertising agency and various teaching centers. The company was founded in 1989 and is headquartered in Kowloon, Hong Kong. BExcellent Group Holdings Limited is a subsidiary of Beacon Enterprise Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bexcellent Grp Hldg Ltd reported revenue of HK$193M in FY2025 versus HK$177M in FY2021, a compound +2.2%/yr. Reported net income was −HK$24.4M in FY2025.

Growth Quality 29/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$193M
Latest YoY
+23.0%
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.
+10.8%
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.
−7.6%
Avg. growth/yr (10Y) 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.
−5.2%
Revenue +2.2%/yr
FY21 HK$177M
FY22 HK$142M
FY23 HK$131M
FY24 HK$157M
FY25 HK$193M
Net income
FY21 −HK$27.0M
FY22 −HK$25.5M
FY23 −HK$27.8M
FY24 −HK$24.6M
FY25 −HK$24.4M

Watch 1775: 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). "Bexcellent Grp Hldg Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1775

Peer Group

Education & Training Services · 149 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 56 · Above median
Fair Value upside +27% · Above median
Return on assets -2% · Bottom 25%
Net margin (TTM) -3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 39% · Top 25%

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/B 0.84× · Cheaper than median
P/S (TTM) 0.10× · Cheaper than 75% of peers
P/FCF 0.9× · 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 69 · sector 37
FUTURE 100 · sector 22
PAST 0 · sector 19
HEALTH 0 · sector 95
DIVIDEND 0 · sector 74

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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 875.84 MXN -9%
TAL Education Group TAL $11.87 $15.60 +31%
Laureate Education, Inc LAUR $36.99 $41.45 +12%
Physicswallah Limited PWL ₹123.90 ₹14.81 -88%
Grand Canyon Education, Inc LOPE $142.06 $152.01 +7%
Covista Inc CVSA $128.22 $135.45 +6%
Stride, Inc LRN $78.59 $139.45 +77%
Universal Technical Institute, Inc UTI $25.64 $20.98 -18%
Perdoceo Education Corporation PRDO $31.24 $40.65 +30%
Strategic Education, Inc STRA $79.98 $105.48 +32%

Compare Bexcellent Grp Hldg Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Bexcellent Grp Hldg Ltd (1775) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of HK$0.4300 versus a price of HK$0.3400, about +26% (undervalued).
What is the fair value of 1775?
Our model-based fair value for Bexcellent Grp Hldg Ltd is HK$0.4300 (as of Aug 15, 2026), built from audited fundamentals. The current price is HK$0.3400.
What is the quality score of 1775?
Bexcellent Grp Hldg Ltd has a Quality Score of 56/100. 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 Bexcellent Grp Hldg Ltd (1775)?
Bexcellent Grp Hldg Ltd reported trailing-twelve-month revenue of about HK$243M (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 1775?
The net profit margin of Bexcellent Grp Hldg Ltd is about -2.9%, 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 Bexcellent Grp Hldg Ltd 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.