Koolearn Technology Holding Limited (1797) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Koolearn Technology Holding Limited stock HK$29.37, price HK$26.70, upside +10.0%, quality 72 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 29, 2026.
How to read this chart
60‑month range HK$2.85 – HK$73.70 · fair‑value band HK$16.76 – HK$48.04 · the HK$26.70 price screens below the HK$29.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Oct 29, 2026.
Follow Koolearn Technology Holding in your weekly email
Every Wednesday you see whether Koolearn Technology Holding 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.
East Buy Holding Limited, an investment holding company, operates livestreaming e-commerce business for sales of private label products in the People's Republic of China.
Show moreShow less
The company sells its products to individual customers through livestreaming e-commerce on third-party platforms and its own APP. It also provides commission, software and technology, education advisory, tourism, supply chain, and human resources and related services The company was formerly known as Koolearn Technology Holding Limited.
East Buy Holding Limited was founded in 2005 and is headquartered in Beijing, the People's Republic of China. East Buy Holding Limited is a subsidiary of New Oriental Education & Technology Group Inc.
Stock analysis
Koolearn Technology Holding Limited (1797) currently trades at HK$26.70, while our model-based Fair Value estimate is HK$29.37, implying the stock looks roughly 9.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of HK$27.04 per share, and 2 of the 24 models we run sit above the HK$26.70 price.
Bear case: the Asset-Based group reads lowest at HK$5.56, and 22 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: HK$16.76 (bear) to HK$48.04 (bull), the price of HK$26.70 sits inside 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 72/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Koolearn Technology Holding Limited reported revenue of 5.5B CNY in FY2026 versus 601M CNY in FY2022, a compound +73.7%/yr. Reported net income was 521M CNY in FY2026.
Key figures
Market cap HK$28.1B (≈ $3.6B) Mid · P/E ratio 43.1 · P/S ratio 4.11 · Net margin 9.5% · Return on equity 10.1% · Return on assets (EBIT) 5.9% · Operating margin 11.6% · Revenue (TTM) 5.7B CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 49% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 12% fair-value upside, at 10%, 1797 screens richer than that median.
Fair Value models
BearHK$16.76Fair Value HK$29.37BullHK$48.04
Price HK$26.70 · Upside +10.0%
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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+24.5%
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.
+12.1%
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.
+54.4%
Start year 2021 (pandemic). Over 10 years: +32.2% a year
Revenue growth 10 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.
+32.2%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+0.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.3%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘ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.−26% → 11%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+13.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+18.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +11.8% a year for the price and +16.9% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (33 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare Koolearn Technology Holding Limited 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 · 117 stocks
Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score72 · Top 25%
Fair Value upside+10.0% · Below median
Profitability
Return on equity (12 months)10.1% · Above median
Return on assets7.5% · Above median
Net margin (12 months)9.5% · Above median
Operating margin (12 months)11.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)53.7% · Top 25%
Valuation Multiplesvs Education & Training Services median · lower = cheaper
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.
Is Koolearn Technology Holding Limited (1797) overvalued or undervalued?
As of Oct 29, 2026, our model estimates a fair value of HK$29.37 versus a price of HK$26.70, about +10% upside (undervalued).
What is the fair value of 1797?
Our model-based fair value for Koolearn Technology Holding Limited is HK$29.37 (as of Oct 29, 2026), built from audited fundamentals. The current price: HK$26.70.
What is the quality score of 1797?
Koolearn Technology Holding Limited has a Quality Score of 72/100. 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 Koolearn Technology Holding Limited (1797)?
Our model-based price target is the fair value of HK$29.37 (as of Oct 29, 2026) from 24 valuation models. Cautious scenario HK$16.76, optimistic scenario HK$48.04. It is a calculation from audited fundamentals, not an analyst target.
What is the Koolearn Technology Holding Limited stock forecast for 2026?
Our models put fair value at HK$29.37, about +10% upside versus a price of HK$26.70 (undervalued). Cautious scenario HK$16.76, optimistic scenario HK$48.04. The calculation is refreshed regularly with new filings.
What is the revenue of Koolearn Technology Holding Limited (1797)?
Koolearn Technology Holding Limited reported trailing-twelve-month revenue of about 5.7B CNY (latest available figure, as of Oct 29, 2026).
What growth is priced into Koolearn Technology Holding Limited (1797)?
For today's price to be fair in a discounted-cash-flow model, Koolearn Technology Holding Limited would have to grow free cash flow by +13.7 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +54.4 % per year. As of Oct 29, 2026.
What discount rate (WACC) does the fair value of 1797 use?
Our models discount Koolearn Technology Holding Limited at 10.3 %: a base by market capitalisation (mid), 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 Koolearn Technology Holding Limited that is +13.7 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Koolearn Technology Holding Limited (1797) delivered so far?
Over the past 5 years revenue at Koolearn Technology Holding Limited grew +54.4 % a year. The price currently implies +13.7 % per year free-cash-flow growth a 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 Koolearn Technology Holding Limited (1797) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Koolearn Technology Holding Limited (+13.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Koolearn Technology Holding Limited (1797)?
The free-cash-flow yield on the price is 3.33 %: that much free cash flow Koolearn Technology Holding Limited produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Koolearn Technology Holding Limited (1797)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Koolearn Technology Holding Limited it is HK$29.37 per share (as of Oct 29, 2026), against a price of HK$26.70. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Koolearn Technology Holding Limited stock overvalued or undervalued in 2026?
As of Oct 29, 2026, 1797 trades below its calculated fair value: price HK$26.70, fair value HK$29.37, a gap of about +10% (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 1797?
No. The price is what the market pays today (HK$26.70); the fair value is what the company's own numbers justify (HK$29.37). For Koolearn Technology Holding Limited the two are HK$2.67 per share apart. That gap is exactly why we show both numbers side by side.
How much is Koolearn Technology Holding Limited worth?
The market values Koolearn Technology Holding Limited at about HK$28.1B (market capitalisation, as of Oct 29, 2026). Per share that is HK$26.70; our models calculate a fair value of HK$29.37 per share.
What do the bullish and bearish scenarios say about 1797?
Our models span a range for Koolearn Technology Holding Limited: cautious scenario HK$16.76, base HK$29.37, optimistic HK$48.04 per share (as of Oct 29, 2026, price HK$26.70). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1797?
Koolearn Technology Holding Limited trades at a price-to-earnings ratio of 43.1 (as of Oct 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$29.37 is built from several models across several years. Other multiples: P/B 4.3, P/S 4.2, EV/EBITDA 33.0.
How solid is the balance sheet of Koolearn Technology Holding Limited (1797)?
Balance-sheet figures for Koolearn Technology Holding Limited (as of Oct 29, 2026): return on equity 10.1%. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 1797 from its 52-week high?
Koolearn Technology Holding Limited trades at HK$26.70, about 17% below its 52-week high of HK$32.26 and 49% above the low of HK$17.92 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of HK$29.37 is for.
Which stocks are comparable to Koolearn Technology Holding Limited?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, Laureate Education, Inc, Covista Inc, Grand Canyon Education, Inc, 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 Koolearn Technology Holding Limited stock attractive at the current price?
The data as of Oct 29, 2026: price HK$26.70, calculated fair value HK$29.37 (+10%), Quality Score 72/100, from 24 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 1797 calculated?
We run Koolearn Technology Holding Limited through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$29.37, 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 13.4 % above its aggregate fair value. Koolearn Technology Holding Limited currently trades 9 % 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 Koolearn Technology Holding Limited (1797)?
The closing price on Oct 28, 2026 was HK$26.70. Our model-based fair value is HK$29.37, about +10% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Koolearn Technology Holding Limited right now?
The model range is unusually wide (HK$16.76 to HK$48.04). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of Koolearn Technology Holding Limited (1797) come from?
Earnings per share at Koolearn Technology Holding Limited grew +34.7 % a year from 2016 to 2026. Broken into its drivers: revenue per share +35.5 %, EBIT margin −1.4 %, tax rate −0.3 %, residual (interest, one-offs) +1.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Koolearn Technology Holding Limited
How large is the market capitalisation of Koolearn Technology Holding Limited (1797)?
The market capitalisation of Koolearn Technology Holding Limited is HK$28.1B (≈ $3.6B). 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 Koolearn Technology Holding Limited (1797)?
The price-to-sales ratio of Koolearn Technology Holding Limited is 4.11 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Koolearn Technology Holding Limited (1797)?
The net margin of Koolearn Technology Holding Limited is 9.5% (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 Koolearn Technology Holding Limited (1797)?
The return on equity (ROE) of Koolearn Technology Holding Limited is 10.1% (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 Koolearn Technology Holding Limited (1797)?
On an EBIT basis the return on assets of Koolearn Technology Holding Limited is 5.9% (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 Koolearn Technology Holding Limited (1797)?
The operating margin of Koolearn Technology Holding Limited is 11.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Koolearn Technology Holding Limited (1797)?
Revenue at Koolearn Technology Holding Limited is growing +53.7% versus a year earlier (3y avg +12.1%). 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 Koolearn Technology Holding Limited (1797)?
Earnings per share at Koolearn Technology Holding Limited are growing +205% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Koolearn Technology Holding Limited (1797) hold?
Koolearn Technology Holding Limited holds more cash than debt, 1.8B CNY net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Koolearn Technology Holding Limited in the live analysis
One click puts Koolearn Technology Holding Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 29, 2026