Koolearn Technology Holding Limited (1797) fair value: what the stock is really worth
We calculate from audited financials what Koolearn Technology Holding Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Koolearn Technology Holding Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
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. The company sells its products to individual customers through livestreaming e-commerce on third-party platforms and its own APP.
Show more
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. 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$23.90, while our model-based Fair Value estimate is HK$3.31, implying the stock looks roughly 622.0% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of HK$3.78 per share, and 0 of the 18 models we run sit above the HK$23.90 price.
Bear case: the Economic Profit group reads lowest at HK$2.93, and 18 of the 18 models stay below the price. Evidence for this calculation is medium.
Quality & growth
The Quality Score stands at 50/100 (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 4.4B CNY in FY2025 versus 624M CNY in FY2021, a compound +62.9%/yr. Reported net income was 5.7M CNY in FY2025.
Key figures
Market cap HK$25.4B (≈ $3.2B) · P/E ratio 61.2 · P/S ratio 0.08 · EPS (TTM) HK$0.0900 · Net margin 0.1% · Return on equity 6.6% · Return on assets (EBIT) 3.1% · Operating margin 11.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 55% below its 52-week high and 91% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 15% fair-value upside, at −86%, 1797 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (HK$0.0900 to HK$4.27). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear HK$3.31Fair Value HK$3.31Bull HK$3.31
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (HK$0.0900 per share) are deliberately not added.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 ⓘEvidence = 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.79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−32.7%
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.
+94.1%
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.
+32.4%
Revenue growth 9 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.
+33.1%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
−81.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−81.9%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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.−82% → −2%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more 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).
+64.5%
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.
+15.0%
Yearly sales growth analysts expect, extended to five years.
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 · 138 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Profitability
Return on equity (TTM)7% · Above median
Return on assets3% · Above median
Net margin (TTM)8% · Above median
Operating margin (TTM)11% · Above median
Growth and dividend
Revenue growth6% · Above median
Valuation Multiplesvs Education & Training Services median · lower = cheaper
P/E (TTM)61.2× · Priciest 25%
P/B3.99× · Priciest 25%
P/S (TTM)4.52× · Priciest 25%
P/FCF47.9× · Priciest 25%
EV/EBITDA51.8× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 43
FUTURE (revenue growth)29· sector 21
PAST (return on equity)26· sector 19
HEALTH (low debt)0· sector 95
DIVIDEND (yield)0· sector 60
VALUE 0: the price sits above our fair-value range.
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 Sep 13, 2026, our model estimates a fair value of HK$3.31 versus a price of HK$23.90, about −86% upside (overvalued).
What is the fair value of 1797?
Our model-based fair value for Koolearn Technology Holding Limited is HK$3.31 (as of Sep 13, 2026), built from audited fundamentals. The current price: HK$23.90.
What is the quality score of 1797?
Koolearn Technology Holding Limited has a Quality Score of 50/100. 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$3.31 (as of Sep 13, 2026) from 18 valuation models. 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$3.31, about −86% upside versus a price of HK$23.90 (overvalued). 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 4.5B CNY (latest available figure, as of Sep 13, 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 +64.5 % 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 +32.4 % per year. As of Sep 13, 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 +64.5 % 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 +32.4 % a year. The price currently implies +64.5 % 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 +2.6 % a year. That is the yardstick for the growth priced into Koolearn Technology Holding Limited (+64.5 % 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 0.29 %: 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$3.31 per share (as of Sep 13, 2026), against a price of HK$23.90. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is Koolearn Technology Holding Limited stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 1797 trades above its calculated fair value: price HK$23.90, fair value HK$3.31, a gap of about −86% (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 1797?
No. The price is what the market pays today (HK$23.90); the fair value is what the company's own numbers justify (HK$3.31). For Koolearn Technology Holding Limited the two are HK$20.59 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$25.4B (market capitalisation, as of Sep 13, 2026). Per share that is HK$23.90; our models calculate a fair value of HK$3.31 per share.
What is the P/E ratio of 1797?
Koolearn Technology Holding Limited trades at a price-to-earnings ratio of 61.2 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$3.31 is built from several models across several years. Other multiples: P/B 4.0, P/S 4.5, EV/EBITDA 51.8.
How solid is the balance sheet of Koolearn Technology Holding Limited (1797)?
Balance-sheet figures for Koolearn Technology Holding Limited (as of Sep 13, 2026): return on equity 6.6%. They feed the Quality Score of 50/100, 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$23.90, about 55% below its 52-week high of HK$53.70 and 91% above the low of HK$12.52 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of HK$3.31 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, TAL Education Group, Laureate Education, 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 Koolearn Technology Holding Limited stock attractive at the current price?
The data as of Sep 13, 2026: price HK$23.90, calculated fair value HK$3.31 (−86%), Quality Score 50/100, from 18 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 18 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$3.31, 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 15.8 % above its aggregate fair value. Koolearn Technology Holding Limited 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 should I pay attention to with Koolearn Technology Holding Limited right now?
The price sits above even our optimistic bull case (HK$3.31). The favourable scenario is already priced in. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
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$25.4B (≈ $3.2B). 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 0.08 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Koolearn Technology Holding Limited (1797)?
Earnings per share at Koolearn Technology Holding Limited are HK$0.0900 (price ÷ EPS = P/E 61.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Koolearn Technology Holding Limited (1797)?
The net margin of Koolearn Technology Holding Limited is 0.1% (fiscal year 2025). 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 6.6% (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 3.1% (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 11.1% (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 +5.7% versus a year earlier (3y avg +94.1%). 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 −58.2% 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, 2.4B CNY net (fiscal year 2025). 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
