EN DE

Legendary Group Ltd. (8195) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$541M

LG Legendary Group Ltd. 8195 · HK
PriceHK$1.10
Fair ValueHK$1.86
Upside+69.1%
Quality64/100
Watch Legendary Group Ltd. for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.7% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Moderate moat 50/100
Evidence: High Range HK$1.40 – HK$2.33 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Share price −13.4% over the past month.

A solid business, screening 69% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (HK$1.40). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$2.38 HK$0.9091 Fair Value HK$1.86 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$0.9091 – HK$2.38 · fair‑value band HK$1.40 – HK$2.33 · the HK$1.10 price screens below the HK$1.86 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

Legendary Group Ltd. (8195) currently trades at HK$1.10, while our model-based Fair Value estimate is HK$1.86, implying the stock looks roughly 69.1% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive 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, Legendary Group Ltd. generated revenue of HK$402M at a net margin of 9.7%. Revenue grew 23.7% year over year. It earns a return on equity of 9.5%. The balance sheet holds a net cash position of HK$174M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$1.40 (bear case) to HK$2.33 (bull case); at HK$1.10, 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 33% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 12% fair-value upside, at 69%, 8195 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$2.85 HK$4.81 HK$8.02 80
Residual Income HK$0.8300 HK$0.8600 HK$0.9000 76
Rev-Margin DCF HK$1.77 HK$2.64 HK$3.88 74
All 26 models by family
DCF Models
FCF DCF HK$2.96 HK$4.54 HK$8.42 38
Owner Earnings HK$1.74 HK$3.03 HK$5.33 31
5Y Revenue Exit HK$1.77 HK$2.58 HK$3.82 39
5Y EBITDA Exit HK$2.19 HK$3.52 HK$5.48 41
5Y P/E Exit HK$2.15 HK$3.52 HK$5.18 38
10Y Revenue Exit HK$2.14 HK$3.15 HK$4.46 36
10Y EBITDA Exit HK$2.44 HK$3.85 HK$6.17 37
10Y P/E Exit HK$2.41 HK$3.78 HK$5.92 35
Earnings-Based
Graham-Dodd HK$0.5800 HK$3.72 HK$5.20 54
Lynch FV HK$1.08 HK$1.54 HK$2.00 50
PEG = 1.0 HK$1.08 HK$1.54 HK$2.00 46
EPV HK$1.25 HK$1.37 HK$1.46 59
Dividend Discount
Gordon GGM HK$0.0300 HK$0.0600 HK$0.0800 70
DDM Multi-Stage HK$0.0300 HK$0.0600 HK$0.0700 61
Multiples
P/E Multiple HK$1.40 HK$1.86 HK$2.33 63
P/S Multiple HK$0.7900 HK$1.05 HK$1.31 58
P/B Multiple HK$1.08 HK$1.44 HK$1.80 55
EV/EBIT HK$2.10 HK$2.65 HK$3.21 53
EV/EBITDA HK$1.88 HK$2.37 HK$2.86 54
EV/Revenue HK$1.16 HK$1.47 HK$1.79 43
Asset-Based
NCAV (Graham) HK$0.5300 HK$0.7200 HK$1.07 50
Growth DCF
Growth DCF HK$2.85 HK$4.81 HK$8.02 80
Rev-Margin DCF HK$1.77 HK$2.64 HK$3.88 74
Economic Profit
Residual Income HK$0.8300 HK$0.8600 HK$0.9000 76
ROIC Compounder HK$1.36 HK$1.69 HK$2.01 72
Growth Earnings
Growth-Adj P/E HK$1.55 HK$2.22 HK$2.88 68

Widest divergence: DCF Models (HK$3.52) versus Dividend Discount (HK$0.0600). Highest evidence: Growth DCF (80).

Notify me when 8195 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$402M
Revenue growth (YoY) +23.7%
Net margin 9.7%
Return on equity 9.5%
Free cash flow HK$95.1M FY2026
P/E ratio 14.8 as of Jul 2, 2026
More key figures
Operating margin 14.0%
EPS (TTM) HK$0.0700
EPS growth (YoY) +49.7%
Net cash HK$174M FY2026

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 68 · Market factors (momentum, volatility) 36

Profitability 50
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 53
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

Legendary Education Group Limited, an investment holding company, designs, procures, manufactures, markets, and retails cashmere apparel, other apparel products, and accessories through the retail network in Hong Kong.

Full company description

Legendary Education Group Limited, an investment holding company, designs, procures, manufactures, markets, and retails cashmere apparel, other apparel products, and accessories through the retail network in Hong Kong. It operates through OEM Business, Retail Business, Money Lending Business, Financial Quotient and Investment Education Business, Property Investment Business, and Private Supplementary Education Business. The OEM Business segment engages in the design and development, raw materials sourcing and procurement, and manufacturing and product quality control management activities. The Retail Business segment is involved in retailing and wholesaling of garment products. The Money Lending segment provides loan services. The Financial Quotient and Investment Education Business segment provides financial quotient and investment education courses. The Property Investment Business segment invests in properties in the Asia Pacific region. The Private Supplementary Education Business segment provides private supplementary education courses for the students. The company was formerly known as Legendary Group Limited and changed its name to Legendary Education Group Limited in June 2023. Legendary Education Group Limited was founded in 2001 and is headquartered in Kwun Tong, Hong Kong.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Legendary Group Ltd. reported revenue of HK$402M in FY2026 versus HK$115M in FY2022, a compound +36.7%/yr. Reported net income was HK$38.8M in FY2026, compounding +9.3%/yr from FY2022.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
HK$402M
Latest YoY
+17.1%
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.
+19.2%
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.
+33.0%
Avg. growth/yr (13Y) 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.
+0.6%
Revenue +36.7%/yr
FY22 HK$115M
FY23 HK$237M
FY24 HK$285M
FY25 HK$343M
FY26 HK$402M
Net income +9.3%/yr
FY22 HK$27.2M
FY23 HK$33.4M
FY24 HK$45.6M
FY25 HK$37.1M
FY26 HK$38.8M

Watch 8195: 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). "Legendary Group Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/8195

Peer Group

Education & Training Services · 149 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 · Above median
Fair Value upside +69% · Top 25%
Return on equity (TTM) 10% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 24% · Top 25%
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/E (TTM) 14.8× · Cheaper than median
P/B 1.10× · Pricier than median
P/S (TTM) 1.35× · Pricier than median
P/FCF 0.7× · Cheaper than median
EV/EBITDA 5.7× · 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 100 · sector 37
FUTURE 100 · sector 22
PAST 38 · sector 19
HEALTH 100 · sector 95
DIVIDEND 7 · sector 74

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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 875.84 MXN -9%
TAL Education Group TAL $11.87 $15.60 +31%
Laureate Education, Inc LAUR $36.99 $41.45 +12%
Physicswallah Limited PWL ₹123.90 ₹14.81 -88%
Grand Canyon Education, Inc LOPE $142.06 $152.01 +7%
Covista Inc CVSA $128.22 $135.45 +6%
Stride, Inc LRN $78.59 $139.45 +77%
Universal Technical Institute, Inc UTI $25.64 $20.98 -18%
Perdoceo Education Corporation PRDO $31.24 $40.65 +30%
Strategic Education, Inc STRA $79.98 $105.48 +32%

Compare Legendary Group Ltd. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Legendary Group Ltd. (8195) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$1.86 versus a price of HK$1.10, about +69% (undervalued).
What is the fair value of 8195?
Our model-based fair value for Legendary Group Ltd. is HK$1.86 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.10.
What is the quality score of 8195?
Legendary Group Ltd. 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 Legendary Group Ltd. (8195)?
Legendary Group Ltd. reported trailing-twelve-month revenue of about HK$402M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 8195?
The net profit margin of Legendary Group Ltd. is about 9.7%, meaning it keeps roughly 9.7% of revenue as net income. 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.

14 days Pro free · no card

Track Legendary Group 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.