EN DE

TI Cloud Inc (2167) Fair Value & Analysis

Technology · HK · Market cap HK$527M

TC TI Cloud Inc 2167 · HK
PriceHK$4.09
Fair ValueHK$8.13
Upside+99.0%
Quality70/100
Watch TI Cloud Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.1% net margin
generates free cash flow
2.84% dividend yield
Ranks above peers (12/13)
Moderate moat 45/100
Evidence: High Range HK$5.47 – HK$10.05 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$6.93 to HK$8.13 (+17.3%) since Aug 5, 2026. Share price +26.5% over the past month.

A solid business, screening 99% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$5.47). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (HK$5.47 to HK$10.05) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

HK$13.95 HK$1.86 Fair Value HK$8.13 Jun 2022 Aug 2026

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

49‑month range HK$1.86 – HK$13.95 · fair‑value band HK$5.47 – HK$10.05 · the HK$4.09 price screens below the HK$8.13 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

TI Cloud Inc (2167) currently trades at HK$4.09, while our model-based Fair Value estimate is HK$8.13, implying the stock looks roughly 99.0% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Technology 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, TI Cloud Inc generated revenue of HK$550M at a net margin of 11.1%. Revenue grew 4.0% year over year. It earns a return on equity of 11.5%. The balance sheet holds a net cash position of HK$170M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$5.47 (bear case) to HK$10.05 (bull case); at HK$4.09, 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 44% below its 52-week high and 68% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -59% fair-value upside, at 99%, 2167 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$2.69 HK$2.97 HK$4.23 76
Growth DCF HK$4.69 HK$6.74 HK$9.63 72
Gordon GGM HK$0.6900 HK$1.25 HK$1.72 70
All 26 models by family
DCF Models
FCF DCF HK$4.73 HK$7.03 HK$10.45 38
Owner Earnings HK$5.21 HK$7.81 HK$11.67 31
5Y Revenue Exit HK$4.00 HK$5.85 HK$8.28 39
5Y EBITDA Exit HK$5.07 HK$8.00 HK$11.61 41
5Y P/E Exit HK$6.58 HK$11.06 HK$16.11 38
10Y Revenue Exit HK$4.17 HK$5.91 HK$8.41 36
10Y EBITDA Exit HK$4.88 HK$7.33 HK$10.91 37
10Y P/E Exit HK$5.79 HK$9.35 HK$14.28 35
Earnings-Based
Graham-Dodd HK$2.39 HK$10.34 HK$14.13 54
Lynch FV HK$2.66 HK$3.80 HK$4.93 50
PEG = 1.0 HK$2.66 HK$3.80 HK$4.93 46
EPV HK$3.09 HK$3.38 HK$3.61 59
Dividend Discount
Gordon GGM HK$0.6900 HK$1.25 HK$1.72 70
DDM Multi-Stage HK$0.6900 HK$1.14 HK$1.33 61
Multiples
P/E Multiple HK$7.37 HK$9.82 HK$12.28 63
P/S Multiple HK$4.47 HK$5.96 HK$7.45 58
P/B Multiple HK$4.47 HK$5.96 HK$7.45 55
EV/EBIT HK$6.19 HK$7.92 HK$9.64 53
EV/EBITDA HK$5.71 HK$7.27 HK$8.83 54
EV/Revenue HK$3.64 HK$4.76 HK$5.88 43
Asset-Based
NCAV (Graham) HK$1.58 HK$2.12 HK$3.16 50
Growth DCF
Growth DCF HK$4.69 HK$6.74 HK$9.63 72
Rev-Margin DCF HK$4.00 HK$5.84 HK$8.17 67
Economic Profit
Residual Income HK$2.69 HK$2.97 HK$4.23 76
ROIC Compounder HK$3.09 HK$3.55 HK$4.18 67
Growth Earnings
Growth-Adj P/E HK$5.26 HK$7.51 HK$9.76 68

Widest divergence: Growth Earnings (HK$7.51) versus Dividend Discount (HK$1.14). Highest evidence: Residual Income (76).

Notify me when 2167 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$550M
Revenue growth (YoY) +4.0%
Net margin 11.1%
Return on equity 11.5%
Free cash flow HK$62.2M FY2025
P/E ratio 7.6 as of Jul 2, 2026
More key figures
Operating margin 10.1%
EPS (TTM) HK$0.1600
Dividend yield 2.8%
EPS growth (YoY) +64.9%
Net cash HK$170M FY2025

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 70 · Market factors (momentum, volatility) 42

Profitability 56
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 70
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

TI Cloud Inc. provides cloud-native customer contact solutions that enables enterprises to engage in multi-channel customer interactions in the People's Republic of China and Hong Kong.

Full company description

TI Cloud Inc. provides cloud-native customer contact solutions that enables enterprises to engage in multi-channel customer interactions in the People's Republic of China and Hong Kong. The company offers call center, online and video customer service; work order system, enterprise assistant, text robot, AI assistant, intelligent quality inspection, session analysis, inbound robot, intelligent customer service, large model platform, order dispatch system services. It also engages in sales of customer contact solution software and related services and products; provision of technology support services; and research and development of communication software. The company serves its products to technology, insurance, automotive, education, healthcare, FMCG, and manufacturing industries. The company was founded in 2006 and is headquartered in Beijing, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TI Cloud Inc reported revenue of HK$550M in FY2025 versus HK$402M in FY2021, a compound +8.1%/yr. Reported net income was HK$60.8M in FY2025, compounding +35.9%/yr from FY2021.

Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$550M
Latest YoY
+8.6%
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.
+12.8%
Avg. 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.
+9.2%
Avg. growth/yr (6Y) 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.
+8.6%
Revenue +8.1%/yr
FY21 HK$402M
FY22 HK$383M
FY23 HK$447M
FY24 HK$506M
FY25 HK$550M
Net income +35.9%/yr
FY21 HK$17.8M
FY22 −HK$7.5M
FY23 −HK$8.6M
FY24 HK$34.0M
FY25 HK$60.8M

Watch 2167: 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). "TI Cloud Inc Fair Value". https://www.fairvalue-calculator.com/stock/2167

Peer Group

Software - Infrastructure · 369 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 70 · Top 25%
Fair Value upside +99% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 5% · Above median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 4% · Below median
Dividend yield (TTM) 2.8% · Above median

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 7.6× · Cheaper than 75% of peers
P/B 0.96× · Cheaper than median
P/S (TTM) 0.96× · Cheaper than median
P/FCF 1.1× · Cheaper than 75% of peers
EV/EBITDA 6.7× · Cheaper than 75% of peers

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 100 · sector 0
FUTURE 20 · sector 48
PAST 46 · sector 14
HEALTH 0 · sector 99
DIVIDEND 57 · sector 29

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

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

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $506.06 $365.74 -28%
Oracle Corporation ORAC C$7.22 C$2.34 -68%
Fortinet, Inc FTNT $160.84 $61.46 -62%
Synopsys, Inc 1SNPS €358.00 €93.61 -74%
Block, Inc XYZ A$111.01 A$70.69 -36%
Range Intelligent Computing Technology Group 300442 ¥67.70 ¥30.89 -54%
Oracle Financial Services Software Limited OFSS ₹11,679 ₹6,897 -41%
360 Security Technology Inc 601360 ¥9.58 ¥1.05 -89%
One97 Communications Limited PAYTM ₹1,610 ₹241.68 -85%
PT GoTo Gojek Tokopedia Tbk GOTO 50.00 IDR 20.41 IDR -59%

Compare TI Cloud Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 TI Cloud Inc (2167) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$8.13 versus a price of HK$4.09, about +99% (undervalued).
What is the fair value of 2167?
Our model-based fair value for TI Cloud Inc is HK$8.13 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$4.09.
What is the quality score of 2167?
TI Cloud Inc has a Quality Score of 70/100. 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 TI Cloud Inc (2167)?
TI Cloud Inc reported trailing-twelve-month revenue of about HK$550M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2167?
The net profit margin of TI Cloud Inc is about 11.1%, meaning it keeps roughly 11.1% of revenue as net income. Based on the latest reported figures.
Does TI Cloud Inc pay a dividend?
TI Cloud Inc currently shows a dividend yield of about 2.84% relative to its recent price (as of Aug 13, 2026).

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 TI Cloud Inc 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.