Fair Value Calculator Fair Value Calculator
EN DE

8187 (8187) Fair Value & Analysis

Consumer Cyclical · Market cap HK$75.1M

8 8187 8187 · HK
PriceHK$0.4900
Fair ValueHK$0.0500
Upside-89.8%
Quality35/100
Watch 8187 for free — get notified when fair value or trend changes. Watch for free
Evidence: Low Range HK$0.0400 – HK$0.0700

Fair value as of: Jul 2, 2026

From 1 valuation models · updated today

Share price −10.9% over the past month.

Price vs Fair Value (12 months)

HK$1.17 HK$0.1670 Fair Value HK$0.0500 Jun 2025 Jul 2026

12‑month range HK$0.1670 – HK$1.17 · fair‑value band HK$0.0400 – HK$0.0700 · the HK$0.4900 price screens above the HK$0.0500 fair value. As of Jul 2, 2026.

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

Analysis

8187 (8187) currently trades at HK$0.4900, while our model-based Fair Value estimate is HK$0.0500 — implying the stock looks roughly 89.8% overvalued today. We read business quality at 35/100 (below-average 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: low).

Over the trailing twelve months, 8187 generated revenue of HK$30.8M at a net margin of -18.9%. Revenue grew 179.9% year over year. It earns a return on equity of -44.3%. The balance sheet holds a net cash position of HK$1.1M. Fundamentals as of Jul 2, 2026

Key figures & financial health

Revenue (TTM) HK$30.8M
Revenue growth (YoY) +180%
Net margin -18.9%
Return on equity -44.3%
Free cash flow −HK$1.5M FY2025
Operating margin -31.5%
More key figures
EPS (TTM) HK$-0.0300
EPS growth (YoY) +26.3%
Net cash HK$1.1M FY2025

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

8187 reported revenue of HK$30.8M in FY2025 versus HK$9.3M in FY2021, a compound +34.8%/yr. Reported net income was −HK$5.8M in FY2025.

Revenue +34.8%/yr
FY21 HK$9.3M
FY22 HK$30.3M
FY23 HK$28.7M
FY24 HK$11.3M
FY25 HK$30.8M
Net income
FY21 −HK$14.9M
FY22 −HK$5.3M
FY23 HK$1.5M
FY24 −HK$10.5M
FY25 −HK$5.8M

Is 8187 fairly valued? → Check now

Similar stocks

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

Stock Price Fair Value vs Fair Value
NIKE, Inc NKE €38.41 €31.09 -19%
1ADS 1ADS €184.40 €81.86 -56%
adidas AG ADDYY $97.66 $62.93 -36%
ASICS Corporation ASCCY $25.77 $19.43 -25%
Deckers Outdoor Corporation DECK $108.96 $96.18 -12%
On Holding ONON $38.00 $18.63 -51%

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 8187 (8187) undervalued?
As of Jul 2, 2026, our model estimates a fair value of HK$0.0500 versus a price of HK$0.4900 — about −90% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 8187?
Our model-based fair value for 8187 is HK$0.0500 (as of Jul 2, 2026), built from audited fundamentals. The current price is HK$0.4900.
What is the quality score of 8187?
8187 has a Quality Score of 35/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 8187 (8187)?
8187 reported trailing-twelve-month revenue of about HK$30.8M (latest available figure, as of Jul 2, 2026).
What is the net profit margin of 8187?
The net profit margin of 8187 is about -18.9%, 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.