Fair Value Calculator Fair Value Calculator
EN DE

3830 (3830) Fair Value & Analysis

Consumer Cyclical · Market cap HK$190M

3 3830 3830 · HK
PriceHK$0.1900
Fair ValueHK$0.0600
Upside-68.4%
Quality64/100
Watch 3830 for free — get notified when fair value or trend changes. Watch for free
Evidence: Medium Range HK$0.0500 – HK$0.0800

Fair value as of: Jul 2, 2026

From 9 valuation models · updated today

Share price −6.4% over the past month.

Price vs Fair Value (12 months)

HK$0.2240 HK$0.0460 Fair Value HK$0.0600 Jun 2025 Jul 2026

12‑month range HK$0.0460 – HK$0.2240 · fair‑value band HK$0.0500 – HK$0.0800 · the HK$0.1900 price screens above the HK$0.0600 fair value. As of Jul 2, 2026.

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

Analysis

3830 (3830) currently trades at HK$0.1900, while our model-based Fair Value estimate is HK$0.0600 — implying the stock looks roughly 68.4% overvalued today. We read business quality at 64/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: medium).

Over the trailing twelve months, 3830 generated revenue of HK$189M at a net margin of -4.6%. Revenue declined 5.5% year over year. It earns a return on equity of -34.9%. The balance sheet holds a net cash position of HK$6.9M. Fundamentals as of Jul 2, 2026

Key figures & financial health

Revenue (TTM) HK$189M
Revenue growth (YoY) -5.5%
Net margin -4.6%
Return on equity -34.9%
Free cash flow HK$1.1M FY2025
Operating margin 3.7%
More key figures
EPS growth (YoY) -30.6%
Net cash HK$6.9M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 2, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

3830 reported revenue of HK$197M in FY2025 versus HK$302M in FY2021, a compound −10.1%/yr. Reported net income was −HK$7.0M in FY2025.

Revenue −10.1%/yr
FY21 HK$302M
FY22 HK$244M
FY23 HK$176M
FY24 HK$215M
FY25 HK$197M
Net income
FY21 HK$6.6M
FY22 −HK$65.5M
FY23 −HK$50.5M
FY24 −HK$7.3M
FY25 −HK$7.0M

Is 3830 fairly valued? → Check now

Similar stocks

6 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 2, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $8.36 -47%
Pop Mart International Group PMRTY $20.05 $6.96 -65%
ANTA Sports Products Limited ANPDF $9.10 $7.74 -15%
9992 9992 HK$153.40 HK$237.11 +55%
Amer Sports, Inc AS $33.76 $19.60 -42%
BANDAI NAMCO Holdings NCBDY $11.18 $15.86 +42%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is 3830 (3830) undervalued?
As of Jul 2, 2026, our model estimates a fair value of HK$0.0600 versus a price of HK$0.1900 — about −68% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 3830?
Our model-based fair value for 3830 is HK$0.0600 (as of Jul 2, 2026), built from audited fundamentals. The current price is HK$0.1900.
What is the quality score of 3830?
3830 has a Quality Score of 64/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 3830 (3830)?
3830 reported trailing-twelve-month revenue of about HK$189M (latest available figure, as of Jul 2, 2026).
What is the net profit margin of 3830?
The net profit margin of 3830 is about -4.6%, meaning it is currently running at a net loss. 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.