Magnum Entertainment Group Hld (2080) Fair Value & Analysis

Real Estate · HK · Market cap HK$133M (≈ $17.0M) · ISIN KYG2947D1060

What is Magnum Entertainment Group Hld really worth?

ME Magnum Entertainment Group Hld 2080 · HK

PriceHK$0.3100

Fair ValueHK$0.9700

Upside+212.9%

Quality63/100

A solid business, trading 68% below our fair value of HK$0.9700.

As of Aug 13, 2026, the fair value of Magnum Entertainment Group Hld is HK$0.9700 per share against a price of HK$0.3100, so the fair value sits 213% above the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Magnum Entertainment Group Hld 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

Strengths

✓Low debt · generates free cash flow

✓Ranks above peers (10/13)

Risks

!Weak Growth (revenue 5y +1.0 %/yr)

!Thin margins · 8.5% net margin

!Moderate moat 46/100

!Evidence only low, so the estimate is less certain

Evidence: Low Range HK$0.6900 – HK$1.30

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 23 days ago

Share price −13.9% over the past month.

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 →

What matters now

The price is below even our cautious bear case (HK$0.6900). The market is more pessimistic than our downside scenario.
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
A fairly wide model range (HK$0.6900 to HK$1.30) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.1640 – HK$0.9600 · fair‑value band HK$0.6900 – HK$1.30 · the HK$0.3100 price screens below the HK$0.9700 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Magnum Entertainment Group Hld (2080) currently trades at HK$0.3100, while our model-based Fair Value estimate is HK$0.9700, implying the stock looks roughly 68.0% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Real Estate sector. Bull case: the Growth Earnings group reads highest at a median of HK$1.26 per share, and 22 of the 25 models we run sit above the HK$0.3100 price. Bear case: the Dividend Discount group reads lowest at HK$0.1900, and 3 of the 25 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Magnum Entertainment Group Hld generated revenue of HK$327M at a net margin of 8.5%. Revenue declined 2.9% year over year. It earns a return on equity of 10.5%. The balance sheet holds a net cash position of HK$68.6M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.6900 (bear case) to HK$1.30 (bull case); at HK$0.3100, the current price sits below 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 60% below its 52-week high and 55% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −23% fair-value upside, at 213%, 2080 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 5 months have passed since. In that time the company retained roughly HK$0.0261 per share, which is 2.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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

FCF DCF best evidence HK$0.5200 HK$0.6100 HK$0.7200 82

Growth DCF HK$0.5200 HK$0.6100 HK$0.7100 80

Owner Earnings HK$0.8600 HK$1.06 HK$1.28 78

All 25 models by family

DCF Models

FCF DCF best evidence HK$0.5200 HK$0.6100 HK$0.7200 82

Owner Earnings HK$0.8600 HK$1.06 HK$1.28 78

5Y Revenue Exit HK$0.6100 HK$0.8300 HK$1.11 73

5Y EBITDA Exit HK$0.8100 HK$1.19 HK$1.61 76

5Y P/E Exit HK$0.8900 HK$1.34 HK$1.77 71

10Y Revenue Exit HK$0.5500 HK$0.7200 HK$0.9300 68

10Y EBITDA Exit HK$0.6700 HK$0.9300 HK$1.24 69

10Y P/E Exit HK$0.7100 HK$1.01 HK$1.34 64

Earnings-Based

Graham-Dodd HK$0.4900 HK$1.10 HK$1.41 65

PEG = 1.0 HK$0.1800 HK$0.2600 HK$0.3400 57

EPV HK$0.6200 HK$0.6700 HK$0.7100 74

Dividend Discount

Gordon GGM HK$0.1400 HK$0.2000 HK$0.2600 69

DDM Multi-Stage HK$0.1400 HK$0.1900 HK$0.2300 67

Multiples

P/E Multiple HK$1.18 HK$1.57 HK$1.97 63

P/S Multiple HK$0.5800 HK$0.7700 HK$0.9700 58

P/B Multiple HK$0.9100 HK$1.22 HK$1.52 55

EV/EBIT HK$1.46 HK$1.88 HK$2.31 66

EV/EBITDA HK$1.19 HK$1.52 HK$1.86 67

EV/Revenue HK$0.7200 HK$0.9600 HK$1.19 54

Asset-Based

NCAV (Graham) HK$0.3100 HK$0.4100 HK$0.6100 54

Growth DCF

Growth DCF HK$0.5200 HK$0.6100 HK$0.7100 80

Rev-Margin DCF HK$0.6100 HK$0.8400 HK$1.08 74

Economic Profit

Residual Income HK$0.5000 HK$0.5500 HK$0.7100 76

ROIC Compounder HK$0.6200 HK$0.6800 HK$0.7500 72

Growth Earnings

Growth-Adj P/E HK$0.8800 HK$1.26 HK$1.64 67

Widest divergence: Growth Earnings (HK$1.26) versus Dividend Discount (HK$0.1900). Highest evidence: FCF DCF (82).

Notify me when 2080 reaches fair value

Put 2080 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 3.9 as of Jul 2, 2026

P/S ratio 0.43 P/E × margin

EPS (TTM) HK$0.0600 price ÷ EPS = P/E 3.9

Dividend yield 7.5% payout 38.8%

Net margin 11.1% FY2026

Return on equity 10.5% TTM

More key figures

Profitability

Return on assets (EBIT) 7.6% avg 5y

Operating margin 14.6% TTM

Growth

Revenue (TTM) HK$327M TTM

Revenue growth (YoY) −2.9% 3y avg −7.1%

EPS growth (YoY) +26.1%

Balance sheet & cash flow

Free cash flow HK$21.1M FY2025

Net cash HK$68.6M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 63 · Market factors (momentum, volatility) 37

Profitability 48

Margins and returns on capital today

Quality Growth 40

Are margins and returns improving?

Cashflow 45

Earnings quality: real cash, not paper profit

Fin. Strength 87

Balance sheet, leverage, solvency risk

Investment 85

Disciplined investing over empire-building

Low Volatility 50

Calm price path (market factor)

Momentum 39

Price trend over the last 3–12 months (market factor)

52W Momentum 20

Distance to the 52-week high (market factor)

Net Issuance 82

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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

AUX International Holdings Limited, an investment holding company, engages in the provision of property management services in Mainland China.

Full company description

AUX International Holdings Limited, an investment holding company, engages in the provision of property management services in Mainland China. The company offers property management services and management-related value-added services to various types of properties, including medium to high-end residential properties, villas, as well as non-residential properties, such as office buildings, shopping malls, hospitals, and industrial parks. It sells living consumption and festive products; provides household cleaning and repair services; and holds trademark, as well as operates bar outlets. The company was formerly known as Magnum Entertainment Group Holdings Limited and changed its name to AUX International Holdings Limited in August 2015. AUX International Holdings Limited was founded in 2007 and is headquartered in Wan Chai, Hong Kong. AUX International Holdings Limited is a subsidiary of Huiri Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Magnum Entertainment Group Hld reported revenue of HK$318M in FY2026 versus HK$357M in FY2022, a compound −2.8%/yr. Reported net income was HK$35.2M in FY2026, compounding +30.1%/yr from FY2022.

Growth Quality 40/100

Revenue growth is weak, negative or inconsistent.

Latest Revenue (FY 2026)

HK$318M

Latest YoY

−4.1%

Avg. revenue 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.

−7.1%

Avg. revenue 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.

+1.0%

Avg. revenue growth/yr (15Y) ⓘ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.

+10.6%

Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.

≈ +19.4% (approximate, leans on 2026) · in HKD

Earnings growth per share plus dividend yield: the value created per share and year.

Earnings growth per share+11.9%

Dividend yield7.5%

Operating margin (EBIT) ⓘ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.3.1% (2021) → 14.6% (2026) · rising

Worst earnings drop1,150% (2017) (loss year, drop beyond 100%) · in HKD

⚠ Final year 2026 sits 64% above its own trend (e.g. a one-off disposal gain), so this rate uses the operating basis instead of reported profit

Revenue −2.8%/yr

FY22 HK$357M

FY23 HK$397M

FY24 HK$368M

FY25 HK$332M

FY26 HK$318M

Net income +30.1%/yr

FY22 HK$12.3M

FY23 HK$21.5M

FY24 HK$16.7M

FY25 HK$24.0M

FY26 HK$35.2M

Watch 2080: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

Share or link this analysis

𝕏 Post WhatsApp LinkedIn Reddit

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.

Magnum Entertainment Group Hld · Fair Value
HK$0.9700 +68%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/2080.HK" target="_blank" rel="nofollow noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">Magnum Entertainment Group Hld · Fair Value</span><br><b style="font-size:20px">HK$0.9700</b> <span style="color:#7BB290;font-weight:700;font-size:14px">+68%</span></span><span style="font-size:11px;color:#7BB290;font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "Magnum Entertainment Group Hld Fair Value". https://www.fairvalue-calculator.com/stock/2080.HK

Peer Group

Real Estate Services · 525 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 64 · Top 25%

Return on equity (TTM) 11% · Top 25%

Return on assets 5% · Top 25%

Net margin (TTM) 8% · Below median

Operating margin (TTM) 15% · Below median

Revenue growth −3% · Below median

Dividend yield (TTM) 7.5% · Top 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 3.9× · Cheaper than 75% of peers

P/B 0.44× · Cheaper than median

P/S (TTM) 0.41× · Cheaper than 75% of peers

P/FCF 0.8× · Cheaper than median

EV/EBITDA 0.9× · Cheaper than 75% of peers

Strength profile in five axes (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.

This stock

Sector peers

VALUE0 · sector 29

FUTURE0 · sector 11

PAST42 · sector 17

HEALTH100 · sector 84

DIVIDEND100 · sector 63

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock	Price	Fair Value	vs Fair Value
CBRE Group CBRE	$148.74	$69.47	−53%
Vonovia SE VNA	€19.85	€36.67	+85%
Cellnex Telecom, S.A CLNX	€27.47	€25.46	−7%
KE Holdings BEKE	$17.42	$6.57	−62%
Jones Lang LaSalle Incorporated JLL	$378.01	$290.25	−23%
Swire Properties Limited 1972	HK$24.84	HK$5.12	−79%
CoStar Group CSGP	$32.22	$4.64	−86%
China Resources Mixc Lifestyle Services Limited 1209	HK$39.84	HK$34.95	−12%
CapitaLand Investment Limited 9CI	2.66 SGD	0.4900 SGD	−82%
Plaza S.A MALLPLAZA	4,040 CLP	4,571 CLP	+13%

Compare Magnum Entertainment Group Hld with another stock

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

First stock

Second stock

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks

Try a ready-made strategy

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

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 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 screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Magnum Entertainment Group Hld (2080) overvalued or undervalued?

As of Aug 13, 2026, our model estimates a fair value of HK$0.9700 versus a price of HK$0.3100, about +213% upside (undervalued).

What is the fair value of 2080?

Our model-based fair value for Magnum Entertainment Group Hld is HK$0.9700 (as of Aug 13, 2026), built from audited fundamentals. The current price: HK$0.3100.

What is the quality score of 2080?

Magnum Entertainment Group Hld has a Quality Score of 63/100. 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 Magnum Entertainment Group Hld (2080)?

Our model-based price target is the fair value of HK$0.9700 (as of Aug 13, 2026) from 25 valuation models. Cautious scenario HK$0.6900, optimistic scenario HK$1.30. It is a calculation from audited fundamentals, not an analyst target.

What is the Magnum Entertainment Group Hld stock forecast for 2026?

Our models put fair value at HK$0.9700, about +213% upside versus a price of HK$0.3100 (undervalued). Cautious scenario HK$0.6900, optimistic scenario HK$1.30. The calculation is refreshed regularly with new filings.

What is the revenue of Magnum Entertainment Group Hld (2080)?

Magnum Entertainment Group Hld reported trailing-twelve-month revenue of about HK$327M (latest available figure, as of Aug 13, 2026).

What is the net profit margin of 2080?

The net profit margin of Magnum Entertainment Group Hld is about 8.5%, meaning it keeps roughly 8.5% of revenue as net income. Based on the latest reported figures.

Does Magnum Entertainment Group Hld pay a dividend?

Magnum Entertainment Group Hld currently shows a dividend yield of about 7.51% relative to its recent price (as of Aug 13, 2026).

Free · no account needed

Watch Magnum Entertainment Group Hld in the live analysis

One click puts Magnum Entertainment Group Hld 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.

Watch for free →

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