EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Rego Interactive Co Ltd (2422) fair value: what the stock is really worth

As of Sep 22, 2026: fair value of Rego Interactive Co Ltd HK$1.18, price HK$2.18, upside -45.8%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Real Estate · HK

RI Thin data Sep 24, 2026

Rego Interactive Co Ltd

2422 · HK

Weakest SetupStrongly overvalued and low quality.

!Fair value HK$1.18 · Strongly overvalued (−46%)
!Quality 43/100
!Expensive Growth (revenue 5y +34.8 %/yr)
!Loss-making · -14.5% net margin (TTM)
!negative free cash flow
!Trails peers (2/9)
!Narrow moat 0/100
!Evidence only low, so the estimate is less certain
Watch Rego Interactive Co Ltd 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 Pro now: $1 first 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 →

Price vs Fair Value

HK$3.40 HK$0.3050 Fair Value HK$1.18 Oct 2022 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

47‑month range HK$0.3050 – HK$3.40 · fair‑value band HK$0.7800 – HK$1.49 · the HK$2.18 price screens above the HK$1.18 fair value. Dashed = 300-day average. As of Sep 24, 2026.

Follow Rego Interactive Co in your weekly email

Every Wednesday you see whether Rego Interactive Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

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

Company profile

Rego Interactive Co., Ltd, an investment holding company, provides marketing and promotion, IT solutions, and other services in Mainland China. It operates in two segments, Corporate Digitalisation Solutions Services and Industry Digitalisation Solutions Services.

Show more

Rego Interactive Co., Ltd, an investment holding company, provides marketing and promotion, IT solutions, and other services in Mainland China. It operates in two segments, Corporate Digitalisation Solutions Services and Industry Digitalisation Solutions Services. The company provides promotion and advertising services, including traditional marketing and promotion; advertisement placement; advertisement distribution services; and virtual and tangible goods sourcing and delivery services. It also offers software development and maintenance services; and solutions on lottery-related software systems and equipment. The company serves enterprises and advertising agents, financial services and institutions, insurance authorities, telecom operators, and other industries. Rego Interactive Co., Ltd was incorporated in 2017 and is headquartered in Hangzhou, China.

Stock analysis

Rego Interactive Co Ltd (2422) currently trades at HK$2.18, while our model-based Fair Value estimate is HK$1.18, implying the stock looks roughly 84.3% overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 1 models at a data quality of 94/100, which puts the evidence level at low.

Scenario range: HK$0.7800 (bear) to HK$1.49 (bull), the price of HK$2.18 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 43/100 (below-average quality), in the Real Estate sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Rego Interactive Co Ltd reported revenue of 504M CNY in FY2025 versus 220M CNY in FY2021, a compound +23.1%/yr. Reported net income was −73.2M CNY in FY2025.

Key figures

Market cap HK$3.2B (≈ $412M) · P/S ratio 5.74 · EPS (TTM) HK$−0.0100 · Net margin −14.5% · Return on equity −23.4% · Return on assets (EBIT) 6.6% · Operating margin −9.1% · Revenue (TTM) HK$504M.

What moves the price

The share trades near its 52-week high, currently above its 200-day average.

For context, the median of 10 Real Estate peers we cover trades at −37% fair-value upside, at −46%, 2422 screens richer than that median.

Fair Value models

Bear HK$0.7800 Fair Value HK$1.18 Bull HK$1.49
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. 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.
Highest evidence
NCAV (Graham) HK$0.0900 HK$0.1100 HK$0.1700 51
All 1 models by family
Asset-Based
NCAV (Graham) HK$0.0900 HK$0.1100 HK$0.1700 51

Open the full fair value analysis →

Notify me when 2422 reaches fair value

Put 2422 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 43/100

Of which business quality 44 · Market factors (momentum, volatility) 80

Profitability 19
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 94
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 40
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+105.8%
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.
+25.2%
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.
+34.8%
Start year 2020 (pandemic)
Revenue growth 6 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.
+33.4%
Profit margin (trend) ⓘ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.
42.1% (2020) → −10.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

2422 screens 84% overvalued. Compare with CBRE Group →

Compare Rego Interactive Co Ltd 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.Real Estate Services · 545 stocks

Beats the industry median on 2/8 measures
Overall it trails its industry peers.
Valuation
Quality Score 44 · Bottom 25%
Fair Value upside −46% · Bottom 25%
Profitability
Return on assets −7% · Bottom 25%
Net margin (TTM) −15% · Bottom 25%
Operating margin (TTM) −9% · Bottom 25%
Growth and dividend
Revenue growth 186% · Top 25%

Valuation Multiplesvs Real Estate Services median · lower = cheaper

P/B 1.45× · Priciest 25%
P/S (TTM) 0.82× · Cheaper than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 37
FUTURE (revenue growth)100 · sector 12
PAST (return on equity)0 · sector 16
HEALTH (low debt)0 · sector 83
DIVIDEND (yield)0 · sector 65

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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.

Stock Price Fair Value vs Fair Value
CBRE Group CBRE $141.05 $89.43 −37%
Vonovia SE VNA €17.37 €36.67 +111%
Cellnex Telecom, S.A CLNX €25.33 €23.78 −6%
KE Holdings 2423 HK$42.78 HK$17.18 −60%
Jones Lang LaSalle Incorporated JLL $335.36 $530.17 +58%
Swire Properties Limited 1972 HK$24.40 HK$13.50 −45%
CoStar Group CSGP $28.77 $6.17 −79%
China Resources Mixc Lifestyle Services Limited 1209 HK$37.44 HK$56.43 +51%
CapitaLand Investment Limited 9CI 2.60 SGD 0.5700 SGD −78%
Compass, Inc COMP $9.67 $5.20 −46%

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued 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 screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Rego Interactive Co Ltd · Fair Value
HK$1.18 −84%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Rego Interactive Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2422

Frequently asked questions

Is Rego Interactive Co Ltd (2422) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of HK$1.18 versus a price of HK$2.18, about −46% upside (overvalued).
What is the fair value of 2422?
Our model-based fair value for Rego Interactive Co Ltd is HK$1.18 (as of Sep 24, 2026), built from audited fundamentals. The current price: HK$2.18.
What is the quality score of 2422?
Rego Interactive Co Ltd has a Quality Score of 43/100. 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 Rego Interactive Co Ltd (2422)?
Our model-based price target is the fair value of HK$1.18 (as of Sep 24, 2026) from 1 valuation models. Cautious scenario HK$0.7800, optimistic scenario HK$1.49. It is a calculation from audited fundamentals, not an analyst target.
What is the Rego Interactive Co Ltd stock forecast for 2026?
Our models put fair value at HK$1.18, about −46% upside versus a price of HK$2.18 (overvalued). Cautious scenario HK$0.7800, optimistic scenario HK$1.49. The calculation is refreshed regularly with new filings.
What is the revenue of Rego Interactive Co Ltd (2422)?
Rego Interactive Co Ltd reported trailing-twelve-month revenue of about HK$504M (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Rego Interactive Co Ltd (2422)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rego Interactive Co Ltd it is HK$1.18 per share (as of Sep 24, 2026), against a price of HK$2.18. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Rego Interactive Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 2422 trades above its calculated fair value: price HK$2.18, fair value HK$1.18, a gap of about −46% (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 2422?
No. The price is what the market pays today (HK$2.18); the fair value is what the company's own numbers justify (HK$1.18). For Rego Interactive Co Ltd the two are HK$0.9950 per share apart. That gap is exactly why we show both numbers side by side.
How much is Rego Interactive Co Ltd worth?
The market values Rego Interactive Co Ltd at about HK$3.2B (market capitalisation, as of Sep 24, 2026). Per share that is HK$2.18; our models calculate a fair value of HK$1.18 per share.
What do the bullish and bearish scenarios say about 2422?
Our models span a range for Rego Interactive Co Ltd: cautious scenario HK$0.7800, base HK$1.18, optimistic HK$1.49 per share (as of Sep 24, 2026, price HK$2.18). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Rego Interactive Co Ltd (2422)?
Balance-sheet figures for Rego Interactive Co Ltd (as of Sep 24, 2026): return on equity −23.4%. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 2422 from its 52-week high?
Rego Interactive Co Ltd trades at HK$2.18, about 9% below its 52-week high of HK$2.00 and 521% above the low of HK$0.3500 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of HK$1.18 is for.
Which stocks are comparable to Rego Interactive Co Ltd?
From the same area (Real Estate) we also value CBRE Group, Vonovia SE, Cellnex Telecom, S.A, KE Holdings, 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 Rego Interactive Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price HK$2.18, calculated fair value HK$1.18 (−46%), Quality Score 43/100, from 1 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 2422 calculated?
We run Rego Interactive Co Ltd through 1 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$1.18, 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 14.1 % above its aggregate fair value. Rego Interactive Co Ltd 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 is the share price of Rego Interactive Co Ltd (2422)?
The closing price on Sep 22, 2026 was HK$2.18. Our model-based fair value is HK$1.18, about −46% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rego Interactive Co Ltd right now?
The price sits above even our optimistic bull case (HK$1.49). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (HK$0.7800 to HK$1.49) leaves room in how you read the outcome.

Key figures of Rego Interactive Co Ltd

How large is the market capitalisation of Rego Interactive Co Ltd (2422)?
The market capitalisation of Rego Interactive Co Ltd is HK$3.2B (≈ $412M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Rego Interactive Co Ltd (2422)?
The price-to-sales ratio of Rego Interactive Co Ltd is 5.74 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Rego Interactive Co Ltd (2422)?
Earnings per share at Rego Interactive Co Ltd are HK$−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Rego Interactive Co Ltd (2422)?
The net margin of Rego Interactive Co Ltd is −14.5% (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 Rego Interactive Co Ltd (2422)?
The return on equity (ROE) of Rego Interactive Co Ltd is −23.4% (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 Rego Interactive Co Ltd (2422)?
On an EBIT basis the return on assets of Rego Interactive Co Ltd is 6.6% (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 Rego Interactive Co Ltd (2422)?
The operating margin of Rego Interactive Co Ltd is −9.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rego Interactive Co Ltd (2422)?
Revenue at Rego Interactive Co Ltd is growing +186% versus a year earlier (3y avg +25.2%). 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 Rego Interactive Co Ltd (2422)?
Earnings per share at Rego Interactive Co Ltd are growing −68.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Rego Interactive Co Ltd (2422) generate?
The free cash flow of Rego Interactive Co Ltd is −HK$69.3M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Rego Interactive Co Ltd (2422) carry?
The net debt of Rego Interactive Co Ltd is HK$52.3M (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Rego Interactive Co Ltd in the live analysis

One click puts Rego Interactive Co Ltd 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.