Fair Value Calculator Fair Value Calculator
EN DE

1803 (1803) Fair Value & Analysis

Consumer Cyclical · Market cap HK$132M

1 1803 1803 · HK
PriceHK$0.0780
Fair ValueHK$0.0406
Upside-48.0%
Quality43/100
Watch 1803 for free — get notified when fair value or trend changes. Watch for free
Evidence: Low Range HK$0.0406 – HK$0.0562

Fair value as of: Jul 2, 2026

From 1 valuation models · updated today

Share price +6.8% over the past month.

Price vs Fair Value (12 months)

HK$0.1650 HK$0.0650 Fair Value HK$0.0406 Jun 2025 Jul 2026

12‑month range HK$0.0650 – HK$0.1650 · fair‑value band HK$0.0406 – HK$0.0562 · the HK$0.0780 price screens above the HK$0.0406 fair value. As of Jul 2, 2026.

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

Analysis

1803 (1803) currently trades at HK$0.0780, while our model-based Fair Value estimate is HK$0.0406 — implying the stock looks roughly 48.0% overvalued today. We read business quality at 43/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: low).

Over the trailing twelve months, 1803 generated revenue of HK$191M at a net margin of -13.0%. Revenue grew 4.6% year over year. It earns a return on equity of -27.5%. The balance sheet holds a net cash position of HK$49.4M. Fundamentals as of Jul 2, 2026

Key figures & financial health

Revenue (TTM) HK$191M
Revenue growth (YoY) +4.6%
Net margin -13.0%
Return on equity -27.5%
Free cash flow −HK$30.0M FY2025
Operating margin -11.3%
More key figures
EPS (TTM) HK$-0.0100
Net cash HK$49.4M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 2, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

1803 reported revenue of HK$191M in FY2025 versus HK$219M in FY2021, a compound −3.4%/yr. Reported net income was −HK$24.7M in FY2025.

Revenue −3.4%/yr
FY21 HK$219M
FY22 HK$68.6M
FY23 HK$62.4M
FY24 HK$170M
FY25 HK$191M
Net income
FY21 −HK$38.8M
FY22 −HK$66.6M
FY23 −HK$49.0M
FY24 −HK$22.8M
FY25 −HK$24.7M

Is 1803 fairly valued? → Check now

Similar stocks

6 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 2, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $8.36 -47%
Pop Mart International Group PMRTY $20.05 $6.96 -65%
ANTA Sports Products Limited ANPDF $9.10 $7.74 -15%
9992 9992 HK$153.40 HK$237.11 +55%
Amer Sports, Inc AS $33.76 $19.60 -42%
BANDAI NAMCO Holdings NCBDY $11.18 $15.86 +42%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is 1803 (1803) undervalued?
As of Jul 2, 2026, our model estimates a fair value of HK$0.0406 versus a price of HK$0.0780 — about −48% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 1803?
Our model-based fair value for 1803 is HK$0.0406 (as of Jul 2, 2026), built from audited fundamentals. The current price is HK$0.0780.
What is the quality score of 1803?
1803 has a Quality Score of 43/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 1803 (1803)?
1803 reported trailing-twelve-month revenue of about HK$191M (latest available figure, as of Jul 2, 2026).
What is the net profit margin of 1803?
The net profit margin of 1803 is about -13.0%, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.