EN DE

Town Health International Medical Group Limited (3886) Fair Value & Analysis

Healthcare · HK · Market cap HK$1.4B

TH Town Health International Medical Group Limited 3886 · HK
PriceHK$0.1720
Fair ValueHK$0.0600
Upside-65.1%
Quality64/100
Watch Town Health International Medical Group Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.8% net margin
Low debt · generates free cash flow
0.93% dividend yield
Mixed vs. peers (5/12)
Narrow moat 20/100
Evidence: Medium Range HK$0.0400 – HK$0.0800 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Share price −21.8% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.0800). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (HK$0.0400 to HK$0.0800) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.6727 HK$0.1720 Fair Value HK$0.0600 Mar 2021 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$0.1720 – HK$0.6727 · fair‑value band HK$0.0400 – HK$0.0800 · the HK$0.1720 price screens above the HK$0.0600 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Town Health International Medical Group Limited (3886) currently trades at HK$0.1720, while our model-based Fair Value estimate is HK$0.0600, implying the stock looks roughly 65.1% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Healthcare 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, Town Health International Medical Group Limited generated revenue of HK$1.8B at a net margin of 0.8%. Revenue declined 3.8% year over year. It earns a return on equity of 1.9%. The balance sheet holds a net cash position of HK$1.0B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.0400 (bear case) to HK$0.0800 (bull case); at HK$0.1720, the current price sits above 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 47% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -14% fair-value upside, at -65%, 3886 screens richer 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$0.3700 HK$0.4700 HK$0.6000 80
Residual Income HK$0.2800 HK$0.2500 HK$0.1600 76
Rev-Margin DCF HK$0.3100 HK$0.3900 HK$0.4800 74
All 26 models by family
DCF Models
FCF DCF HK$0.3700 HK$0.4800 HK$0.6400 38
Owner Earnings HK$0.3700 HK$0.4700 HK$0.6300 31
5Y Revenue Exit HK$0.3100 HK$0.3800 HK$0.4800 39
5Y EBITDA Exit HK$0.4300 HK$0.6200 HK$0.8500 41
5Y P/E Exit HK$0.2700 HK$0.3000 HK$0.3300 38
10Y Revenue Exit HK$0.3300 HK$0.4000 HK$0.5000 36
10Y EBITDA Exit HK$0.4000 HK$0.5500 HK$0.7700 37
10Y P/E Exit HK$0.3100 HK$0.3400 HK$0.3900 35
Earnings-Based
Graham-Dodd HK$0.0100 HK$0.0600 HK$0.0800 54
Lynch FV HK$0.0100 HK$0.0200 HK$0.0300 50
PEG = 1.0 HK$0.0100 HK$0.0200 HK$0.0300 46
EPV HK$0.2200 HK$0.2300 HK$0.2300 59
Dividend Discount
Gordon GGM HK$0.0100 HK$0.0200 HK$0.0200 70
DDM Multi-Stage HK$0.0100 HK$0.0200 HK$0.0200 61
Multiples
P/E Multiple HK$0.0400 HK$0.0500 HK$0.0600 63
P/S Multiple HK$0.0300 HK$0.0400 HK$0.0500 58
P/B Multiple HK$0.0300 HK$0.0400 HK$0.0500 55
EV/EBIT HK$0.3200 HK$0.3700 HK$0.4200 53
EV/EBITDA HK$0.5000 HK$0.6100 HK$0.7200 54
EV/Revenue HK$0.2800 HK$0.3300 HK$0.3700 43
Asset-Based
NCAV (Graham) HK$0.2200 HK$0.3000 HK$0.4400 50
Growth DCF
Growth DCF HK$0.3700 HK$0.4700 HK$0.6000 80
Rev-Margin DCF HK$0.3100 HK$0.3900 HK$0.4800 74
Economic Profit
Residual Income HK$0.2800 HK$0.2500 HK$0.1600 76
ROIC Compounder HK$0.2200 HK$0.2300 HK$0.2300 72
Growth Earnings
Growth-Adj P/E HK$0.0300 HK$0.0400 HK$0.0500 68

Widest divergence: DCF Models (HK$0.4000) versus Earnings-Based (HK$0.0200). Highest evidence: Growth DCF (80).

Notify me when 3886 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$1.8B
Revenue growth (YoY) -3.8%
Net margin 0.8%
Return on equity 1.9%
Free cash flow HK$129M FY2025
Operating margin 4.6%
More key figures
Dividend yield 0.9%
EPS growth (YoY) +159%
Net cash HK$1.0B FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 64 · Market factors (momentum, volatility) 27

Profitability 19
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 90
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

Town Health International Medical Group Limited, an investment holding company, provides healthcare and related services in the People's Republic of China and Hong Kong. It operates through four segments: Hong Kong Medical Services; Hong Kong Managed Medical Network Business; Mainland Hospital Management and Medical Services; and Others.

Full company description

Town Health International Medical Group Limited, an investment holding company, provides healthcare and related services in the People's Republic of China and Hong Kong. It operates through four segments: Hong Kong Medical Services; Hong Kong Managed Medical Network Business; Mainland Hospital Management and Medical Services; and Others. The company provides medical healthcare, managed medical network, dental consultation, eyecare, private specialty healthcare, third party medical network administrator, and laboratory testing services. It also offers specialty services that covers cardiology, clinical oncology, dermatology, gastroenterology and hepatology, weight management and diabetes, neurosurgery, obstetrics and gynaecology, ophthalmology, orthopaedics, otorhinolaryngology, paediatrics, plastic surgery, psychiatry, urology, and nephrology; and dental services, such as general dentistry, prosthodentics, periodontology, oral and maxillofacial surgery, endodontics, orthodontics and paediatric dentistry etc. In addition, the company provides health check, and diagnostics and imaging services, such as PET- CT, MRI, CT, ultrasound scanning, endoscopy, cardiological examination, breast imaging, DEXA bone densitometry, X-Ray, lung function test, fundus photography, audiological test and full range laboratory service, etc.; physiotherapy services; traditional chinese medicine services; and medical beauty, body management, and life beauty services. Further, it offers property investment and management, hospital and health management, and business and corporate advisory services, as well as leases properties; and engages in the trading of medical consumables and equipment, and medicines. The company was formerly known as Town Health International Investments Limited and changed its name to Town Health International Medical Group Limited in March 2014. Town Health International Medical Group Limited was founded in 1989 and is headquartered in Sha Tin, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Town Health International Medical Group Limited reported revenue of HK$1.8B in FY2025 versus HK$1.5B in FY2021, a compound +4.7%/yr. Reported net income was HK$14.4M in FY2025, compounding −10.1%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$1.8B
Latest YoY
−2.6%
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.
+5.2%
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.
+10.8%
Avg. growth/yr (26Y) 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.
+14.5%
Revenue +4.7%/yr
FY21 HK$1.5B
FY22 HK$1.5B
FY23 HK$1.8B
FY24 HK$1.8B
FY25 HK$1.8B
Net income −10.1%/yr
FY21 HK$22.0M
FY22 HK$15.3M
FY23 −HK$194M
FY24 −HK$204M
FY25 HK$14.4M

3886 screens 65% overvalued. Compare with HCA Healthcare, Inc →

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). "Town Health International Medical Group Limited Fair Value". https://www.fairvalue-calculator.com/stock/3886

Peer Group

Medical Care Facilities · 266 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 64 · Top 25%
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth -4% · Bottom 25%
Dividend yield (TTM) 0.9% · Below median

Valuation Multiples vs Medical Care Facilities median · lower = cheaper

P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.10× · Cheaper than 75% of peers
P/FCF 1.4× · Cheaper 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 0 · sector 26
FUTURE 0 · sector 23
PAST 8 · sector 29
HEALTH 100 · sector 90
DIVIDEND 19 · sector 41

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

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 Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Compare Town Health International Medical Group Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Town Health International Medical Group Limited (3886) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.0600 versus a price of HK$0.1720, about −65% (overvalued).
What is the fair value of 3886?
Our model-based fair value for Town Health International Medical Group Limited is HK$0.0600 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.1720.
What is the quality score of 3886?
Town Health International Medical Group Limited has a Quality Score of 64/100. 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 Town Health International Medical Group Limited (3886)?
Town Health International Medical Group Limited reported trailing-twelve-month revenue of about HK$1.8B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3886?
The net profit margin of Town Health International Medical Group Limited is about 0.8%, meaning it keeps roughly 0.8% of revenue as net income. Based on the latest reported figures.
Does Town Health International Medical Group Limited pay a dividend?
Town Health International Medical Group Limited currently shows a dividend yield of about 0.93% 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 Town Health International Medical Group Limited 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.