EN DE

MIXUE Group (2097) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$83.5B

MG MIXUE Group 2097 · HK
PriceHK$235.00
Fair ValueHK$339.26
Upside+44.4%
Quality71/100
Watch MIXUE Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 17.5% net margin
generates free cash flow
Ranks above peers (9/12)
Wide moat 86/100
Evidence: High Range HK$260.07 – HK$921.01 Share as image

Fair value as of: Jul 5, 2026

From 24 valuation models · updated 36 days ago

Fair value updated Jul 5, 2026, revised from HK$325.30 to HK$339.26 (+4.3%) since Jul 2, 2026. Share price +14.2% over the past month.

A solid business, screening 44% undervalued on our models.

What matters now

  • The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$260.07). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (HK$260.07 to HK$921.01). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (17 months)

HK$615.50 HK$204.40 Fair Value HK$339.26 Mar 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 5, 2026.

How to read this chart

17‑month range HK$204.40 – HK$615.50 · fair‑value band HK$260.07 – HK$921.01 · the HK$235.00 price screens below the HK$339.26 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 5, 2026.

Full chart & analysis →

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

Analysis

MIXUE Group (2097) currently trades at HK$235.00, while our model-based Fair Value estimate is HK$339.26, implying the stock looks roughly 44.4% undervalued today. The Quality Score stands at 71/100 (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: high), always confirm before acting.

Over the trailing twelve months, MIXUE Group generated revenue of HK$33.6B at a net margin of 17.5%. Revenue grew 51.4% year over year. It earns a return on equity of 29.8%. The balance sheet holds a net cash position of HK$8.2B. Fundamentals as of Jul 5, 2026

Our scenario range runs from HK$260.07 (bear case) to HK$921.01 (bull case); at HK$235.00, 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 58% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at 44%, 2097 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
Residual Income HK$103.97 HK$139.82 HK$772.28 76
Growth DCF HK$247.40 HK$469.08 HK$832.34 72
Growth-Adj P/E HK$461.78 HK$659.69 HK$857.59 68
All 24 models by family
DCF Models
FCF DCF HK$261.62 HK$398.88 HK$835.95 38
Owner Earnings HK$255.50 HK$552.99 HK$1,178 31
5Y Revenue Exit HK$146.90 HK$218.97 HK$368.23 39
5Y EBITDA Exit HK$226.69 HK$380.31 HK$681.44 41
5Y P/E Exit HK$277.82 HK$600.17 HK$1,041 38
10Y Revenue Exit HK$179.09 HK$322.44 HK$399.78 36
10Y EBITDA Exit HK$240.63 HK$494.26 HK$931.86 37
10Y P/E Exit HK$277.94 HK$604.37 HK$1,144 35
Earnings-Based
Graham-Dodd HK$103.69 HK$723.09 HK$1,015 54
Lynch FV HK$341.87 HK$488.39 HK$634.91 50
PEG = 1.0 HK$341.87 HK$488.39 HK$634.91 46
EPV HK$163.07 HK$186.53 HK$207.05 59
Multiples
P/E Multiple HK$251.59 HK$335.45 HK$419.32 63
P/S Multiple HK$78.23 HK$104.31 HK$130.39 58
P/B Multiple HK$194.41 HK$259.21 HK$324.02 55
EV/EBIT HK$278.59 HK$364.02 HK$449.45 53
EV/EBITDA HK$206.18 HK$267.48 HK$328.77 54
EV/Revenue HK$95.32 HK$126.61 HK$157.91 43
Asset-Based
NCAV (Graham) HK$32.52 HK$43.58 HK$65.04 50
Growth DCF
Growth DCF HK$247.40 HK$469.08 HK$832.34 72
Rev-Margin DCF HK$156.81 HK$247.60 HK$435.08 67
Economic Profit
Residual Income HK$103.97 HK$139.82 HK$772.28 76
ROIC Compounder HK$208.85 HK$312.99 HK$453.44 67
Growth Earnings
Growth-Adj P/E HK$461.78 HK$659.69 HK$857.59 68

Widest divergence: Growth Earnings (HK$659.69) versus Asset-Based (HK$43.58). Highest evidence: Residual Income (76).

Notify me when 2097 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$33.6B
Revenue growth (YoY) +51.4%
Net margin 17.5%
Return on equity 29.8%
Free cash flow HK$5.3B FY2025
P/E ratio 12.2
More key figures
Operating margin 20.9%
EPS (TTM) HK$7.23
EPS growth (YoY) +59.3%
Net cash HK$8.2B FY2025

Figures from reported company fundamentals · as of Jul 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 70 · Market factors (momentum, volatility) 14

Profitability 79
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 83
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

MIXUE Group operates as a drinks company in Chinese mainland. The company offers freshly made fruit drinks, tea drinks, ice cream, coffee and fresh beer under MIXUE, Lucky Cup, and FULU brand names. It also provides syrups, milk, tea, coffee, fruit, grains, and condiments.

Full company description

MIXUE Group operates as a drinks company in Chinese mainland. The company offers freshly made fruit drinks, tea drinks, ice cream, coffee and fresh beer under MIXUE, Lucky Cup, and FULU brand names. It also provides syrups, milk, tea, coffee, fruit, grains, and condiments. In addition, the company engages in the operation of sales of goods and equipment to franchisees, as well as provision of franchise and related services. MIXUE Group was founded in 1997 and is headquartered in Zhengzhou, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

MIXUE Group reported revenue of HK$32.7B in FY2025 versus HK$10.4B in FY2021, a compound +33.3%/yr. Reported net income was HK$5.7B in FY2025, compounding +31.6%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$32.7B
Latest YoY
+31.7%
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.
+34.0%
Revenue +33.3%/yr
FY21 HK$10.4B
FY22 HK$13.6B
FY23 HK$20.3B
FY24 HK$24.8B
FY25 HK$32.7B
Net income +31.6%/yr
FY21 HK$1.9B
FY22 HK$2.0B
FY23 HK$3.1B
FY24 HK$4.4B
FY25 HK$5.7B

Watch 2097: 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). "MIXUE Group Fair Value". https://www.fairvalue-calculator.com/stock/2097

Peer Group

Beverages - Non-Alcoholic · 92 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 71 · Top 25%
Fair Value upside +44% · Top 25%
Return on equity (TTM) 30% · Top 25%
Return on assets 18% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 21% · Top 25%
Revenue growth 51% · Top 25%

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 12.2× · Cheaper than 75% of peers
P/B 3.41× · Pricier than median
P/S (TTM) 2.49× · Pricier than median
P/FCF 2.0× · Cheaper than median
EV/EBITDA 9.8× · Pricier 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 93 · sector 27
FUTURE 100 · sector 44
PAST 100 · sector 48
HEALTH 0 · sector 95
DIVIDEND 0 · sector 46

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Beverages - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Jul 5, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $87.05 $36.57 -58%
PepsiCo, Inc PEP $139.02 $106.91 -23%
Monster Beverage Corporation MNST $97.50 $35.82 -63%
Nongfu Spring Co 9633 HK$41.44 HK$30.72 -26%
Coca-Cola Europacific Partners PLC CCEP €92.10 €85.41 -7%
Keurig Dr Pepper Inc KDP $31.25 $30.99 -1%
Coca-Cola FEMSA, S.A. KOF $102.04 $106.45 +4%
Coca-Cola HBC AG EEE €57.90 €52.82 -9%
Varun Beverages Limited VBL ₹495.70 ₹187.49 -62%
Eastroc Beverage (Group) Co 605499 ¥124.43 ¥107.57 -14%

Compare MIXUE Group 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 MIXUE Group (2097) overvalued or undervalued?
As of Jul 5, 2026, our model estimates a fair value of HK$339.26 versus a price of HK$235.00, about +44% (undervalued).
What is the fair value of 2097?
Our model-based fair value for MIXUE Group is HK$339.26 (as of Jul 5, 2026), built from audited fundamentals. The current price is HK$235.00.
What is the quality score of 2097?
MIXUE Group has a Quality Score of 71/100. 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 MIXUE Group (2097)?
MIXUE Group reported trailing-twelve-month revenue of about HK$33.6B (latest available figure, as of Jul 5, 2026).
What is the net profit margin of 2097?
The net profit margin of MIXUE Group is about 17.5%, meaning it keeps roughly 17.5% of revenue as net income. 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 MIXUE Group 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.