EN DE

Everbright Grand China Assets Ltd (3699) Fair Value & Analysis

Real Estate · HK · Market cap HK$166M

EG Everbright Grand China Assets Ltd 3699 · HK
PriceHK$0.4200
Fair ValueHK$1.05
Upside+150.0%
Quality68/100
Watch Everbright Grand China Assets Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 39.1% net margin
Low debt · generates free cash flow
4.80% dividend yield
Ranks above peers (11/14)
Moderate moat 52/100
Evidence: High Range HK$0.8160 – HK$1.12 Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$0.9880 to HK$1.05 (+6.3%) since Aug 6, 2026. Share price +7.7% over the past month.

A solid business, screening 150% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$0.8160). The market is more pessimistic than our downside scenario.
  • Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.9908 HK$0.2858 Fair Value HK$1.05 Jan 2018 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

60‑month range HK$0.2858 – HK$0.9908 · fair‑value band HK$0.8160 – HK$1.12 · the HK$0.4200 price screens below the HK$1.05 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

Everbright Grand China Assets Ltd (3699) currently trades at HK$0.4200, while our model-based Fair Value estimate is HK$1.05, implying the stock looks roughly 150.0% undervalued today. The Quality Score stands at 68/100 (solid quality), in the Real Estate 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, Everbright Grand China Assets Ltd generated revenue of HK$49.9M at a net margin of 39.1%. Revenue grew 15.7% year over year. It earns a return on equity of 2.0%. The balance sheet holds a net cash position of HK$129M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.8160 (bear case) to HK$1.12 (bull case); at HK$0.4200, 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 13% below its 52-week high and 23% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 150%, 3699 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
Growth DCF HK$0.5400 HK$0.6000 HK$0.6800 80
Residual Income HK$1.43 HK$1.32 HK$0.9000 76
Rev-Margin DCF HK$0.6800 HK$0.8900 HK$1.14 74
All 16 models by family
DCF Models
FCF DCF HK$0.5300 HK$0.6000 HK$0.7000 38
5Y Revenue Exit HK$0.6800 HK$0.8800 HK$1.17 39
5Y EBITDA Exit HK$0.8400 HK$1.16 HK$1.58 41
10Y Revenue Exit HK$0.6000 HK$0.7200 HK$0.8600 36
10Y EBITDA Exit HK$0.6900 HK$0.8700 HK$1.06 37
Dividend Discount
Gordon GGM HK$0.1500 HK$0.1600 HK$0.1700 70
DDM Multi-Stage HK$0.1500 HK$0.1700 HK$0.2000 61
Multiples
P/S Multiple HK$0.5500 HK$0.7400 HK$0.9200 58
P/B Multiple HK$0.5600 HK$0.7500 HK$0.9400 55
EV/EBIT HK$1.48 HK$1.87 HK$2.26 53
EV/EBITDA HK$1.25 HK$1.56 HK$1.88 54
EV/Revenue HK$0.8500 HK$1.09 HK$1.33 43
Asset-Based
NCAV (Graham) HK$1.13 HK$1.52 HK$2.26 50
Growth DCF
Growth DCF HK$0.5400 HK$0.6000 HK$0.6800 80
Rev-Margin DCF HK$0.6800 HK$0.8900 HK$1.14 74
Economic Profit
Residual Income HK$1.43 HK$1.32 HK$0.9000 76

Widest divergence: Asset-Based (HK$1.52) versus Dividend Discount (HK$0.1600). Highest evidence: Growth DCF (80).

Notify me when 3699 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$49.9M
Revenue growth (YoY) +15.7%
Net margin 39.1%
Return on equity 2.0%
Free cash flow HK$14.5M FY2025
P/E ratio 7.5 as of Jul 2, 2026
More key figures
Operating margin 21.1%
EPS (TTM) HK$0.0200
Dividend yield 4.8%
EPS growth (YoY) -32.1%
Net cash HK$129M FY2025

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

Quality Score breakdown

Overall quality 68/100

Of which business quality 68 · Market factors (momentum, volatility) 48

Profitability 31
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 47
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.

About the company

Everbright Grand China Assets Limited, an investment holding company, provides property leasing and management services in the People's Republic of China and Mainland China. It also engages in sale of properties held for sale. In addition, the company provides property development services. Its property portfolio comprises commercial buildings.

Full company description

Everbright Grand China Assets Limited, an investment holding company, provides property leasing and management services in the People's Republic of China and Mainland China. It also engages in sale of properties held for sale. In addition, the company provides property development services. Its property portfolio comprises commercial buildings. Everbright Grand China Assets Limited was founded in 1993 and is headquartered in Wan Chai, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Everbright Grand China Assets Ltd reported revenue of HK$49.9M in FY2025 versus HK$52.7M in FY2021, a compound −1.3%/yr. Reported net income was HK$19.5M in FY2025, compounding −12.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$49.9M
Latest YoY
+8.8%
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.
−1.5%
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.
−0.7%
Avg. growth/yr (11Y) 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.
−1.2%
Revenue −1.3%/yr
FY21 HK$52.7M
FY22 HK$52.3M
FY23 HK$46.8M
FY24 HK$45.9M
FY25 HK$49.9M
Net income −12.1%/yr
FY21 HK$32.7M
FY22 HK$22.1M
FY23 HK$19.3M
FY24 HK$25.3M
FY25 HK$19.5M
Character of growth · EPS growth decomposed (2014-2025) −6.3 % p.a.
Revenue per share −3.0 pp

of which total revenue −2.1 pp · buybacks/dilution −0.9 pp

EBIT margin −5.1 pp
Tax rate +0.4 pp
Residual (interest, one-offs) +1.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 3699: 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). "Everbright Grand China Assets Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3699

Peer Group

Real Estate Services · 529 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 +150% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 39% · Top 25%
Operating margin (TTM) 21% · Above median
Revenue growth 16% · Top 25%
Dividend yield (TTM) 4.8% · Above median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 7.5× · Cheaper than median
P/B 0.17× · Cheaper than 75% of peers
P/S (TTM) 3.32× · Pricier than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 2.1× · 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 34
FUTURE 79 · sector 10
PAST 8 · sector 16
HEALTH 100 · sector 85
DIVIDEND 96 · sector 59

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

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Everbright Grand China Assets Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Everbright Grand China Assets Ltd (3699) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$1.05 versus a price of HK$0.4200, about +150% (undervalued).
What is the fair value of 3699?
Our model-based fair value for Everbright Grand China Assets Ltd is HK$1.05 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.4200.
What is the quality score of 3699?
Everbright Grand China Assets Ltd has a Quality Score of 68/100. 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 Everbright Grand China Assets Ltd (3699)?
Everbright Grand China Assets Ltd reported trailing-twelve-month revenue of about HK$49.9M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3699?
The net profit margin of Everbright Grand China Assets Ltd is about 39.1%, meaning it keeps roughly 39.1% of revenue as net income. Based on the latest reported figures.
Does Everbright Grand China Assets Ltd pay a dividend?
Everbright Grand China Assets Ltd currently shows a dividend yield of about 4.80% 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 Everbright Grand China Assets Ltd 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.