Gameone Holdings Ltd (8282) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Gameone Holdings Ltd HK$0.21, price HK$0.65, upside -67.3%, quality 46 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Gameone Holdings Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range HK$0.1200 – HK$6.94 · fair‑value band HK$0.1615 – HK$0.2635 · the HK$0.6500 price screens above the HK$0.2125 fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow Gameone Holdings in your weekly email
Every Wednesday you see whether Gameone Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Gameone Holdings Limited, an investment holding company, engages in the development, operation, publishing, and distribution of online and mobile games, and online PC games in Hong Kong and the People's Republic of China. The company operates through the Game Business, Software Service Business, and Trading Agent Services segments.
Show more
Gameone Holdings Limited, an investment holding company, engages in the development, operation, publishing, and distribution of online and mobile games, and online PC games in Hong Kong and the People's Republic of China. The company operates through the Game Business, Software Service Business, and Trading Agent Services segments. It engages in the provision of internet security technical and big data related analysis services; trading of virtual games items; software and communication equipment development, distribution, and technical consulting; and sale of supplies. The company also acts as an intermediary between buyers and suppliers. It serves third-party game operators and game developers/operators. Gameone Holdings Limited was incorporated in 2010 and is headquartered in Wan Chai, Hong Kong.
Stock analysis
Gameone Holdings Ltd (8282) currently trades at HK$0.6500, while our model-based Fair Value estimate is HK$0.2125, 67.3% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of HK$0.4200 per share, and 1 of the 14 models we run sit above the HK$0.6500 price.
Bear case: the Earnings-Based group reads lowest at HK$0.1300, and 13 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: HK$0.1615 (bear) to HK$0.2635 (bull), the price of HK$0.6500 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Gameone Holdings Ltd reported revenue of HK$97.7M in FY2025 versus HK$84.5M in FY2021, a compound +3.7%/yr. Reported net income was HK$646K in FY2025, compounding +3.8%/yr from FY2021.
Key figures
Market cap HK$29.1M (≈ $3.7M) · P/E ratio 25.5 · P/S ratio 0.17 · EPS (TTM) HK$0.0400 · Net margin 0.7% · Return on equity 2.0% · Return on assets (EBIT) −31.5% · Operating margin −1.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 30% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −12% fair-value upside, at −67%, 8282 screens richer than that median.
Fair Value models
Bear HK$0.1615Fair Value HK$0.2125Bull HK$0.2635
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (HK$0.0300 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.3%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+13.7%
Start year 2020 (pandemic). Over 10 years: −1.9% a year
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.0%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+36.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+36.3%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.36.3% vs −8.8%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−23% → 1%
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto & Truck Dealerships · 94 stocks
Beats the industry median on 3/11 measures
Overall it trails its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside−67.3% · Bottom 25%
Profitability
Return on equity (TTM)2.0% · Below median
Return on assets1.3% · Bottom 25%
Net margin (TTM)0.7% · Below median
Operating margin (TTM)−1.0% · Bottom 25%
Growth and dividend
Revenue growth243.2% · Top 25%
Valuation Multiplesvs Auto & Truck Dealerships median · lower = cheaper
P/E (TTM)25.5× · Priciest 25%
P/B0.82× · Cheaper than median
P/S (TTM)0.30× · Cheaper than median
EV/EBITDA17.4× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 35
FUTURE (revenue growth)100· sector 14
PAST (return on equity)8· sector 27
HEALTH (low debt)0· sector 85
DIVIDEND (yield)0· sector 67
VALUE 0: the price sits above our fair-value range.
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.
Is Gameone Holdings Ltd (8282) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of HK$0.2125 versus a price of HK$0.6500, about −67% upside (overvalued).
What is the fair value of 8282?
Our model-based fair value for Gameone Holdings Ltd is HK$0.2125 (as of Sep 27, 2026), built from audited fundamentals. The current price: HK$0.6500.
What is the quality score of 8282?
Gameone Holdings Ltd has a Quality Score of 46/100. 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 price target for Gameone Holdings Ltd (8282)?
Our model-based price target is the fair value of HK$0.2125 (as of Sep 27, 2026) from 14 valuation models. Cautious scenario HK$0.1615, optimistic scenario HK$0.2635. It is a calculation from audited fundamentals, not an analyst target.
What is the Gameone Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$0.2125, about −67% upside versus a price of HK$0.6500 (overvalued). Cautious scenario HK$0.1615, optimistic scenario HK$0.2635. The calculation is refreshed regularly with new filings.
What is the revenue of Gameone Holdings Ltd (8282)?
Gameone Holdings Ltd reported trailing-twelve-month revenue of about HK$97.7M (latest available figure, as of Sep 27, 2026).
What is the intrinsic value of Gameone Holdings Ltd (8282)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gameone Holdings Ltd it is HK$0.2125 per share (as of Sep 27, 2026), against a price of HK$0.6500. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Gameone Holdings Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 8282 trades above its calculated fair value: price HK$0.6500, fair value HK$0.2125, a gap of about −67% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 8282?
No. The price is what the market pays today (HK$0.6500); the fair value is what the company's own numbers justify (HK$0.2125). For Gameone Holdings Ltd the two are HK$0.4375 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gameone Holdings Ltd worth?
The market values Gameone Holdings Ltd at about HK$29.1M (market capitalisation, as of Sep 27, 2026). Per share that is HK$0.6500; our models calculate a fair value of HK$0.2125 per share.
What do the bullish and bearish scenarios say about 8282?
Our models span a range for Gameone Holdings Ltd: cautious scenario HK$0.1615, base HK$0.2125, optimistic HK$0.2635 per share (as of Sep 27, 2026, price HK$0.6500). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8282?
Gameone Holdings Ltd trades at a price-to-earnings ratio of 25.5 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$0.2125 is built from several models across several years. Other multiples: P/B 0.8, P/S 0.3, EV/EBITDA 17.4.
How solid is the balance sheet of Gameone Holdings Ltd (8282)?
Balance-sheet figures for Gameone Holdings Ltd (as of Sep 27, 2026): return on equity 2.0%. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 8282 from its 52-week high?
Gameone Holdings Ltd trades at HK$0.6500, about 13% below its 52-week high of HK$0.7500 and 30% above the low of HK$0.5000 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of HK$0.2125 is for.
Which stocks are comparable to Gameone Holdings Ltd?
From the same area (Consumer Cyclical) we also value Carvana Co, Penske Automotive Group, Hotai Motor Co, CarMax, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Gameone Holdings Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price HK$0.6500, calculated fair value HK$0.2125 (−67%), Quality Score 46/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 8282 calculated?
We run Gameone Holdings Ltd through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$0.2125, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.7 % above its aggregate fair value. Gameone Holdings Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Gameone Holdings Ltd (8282)?
The closing price on Sep 30, 2026 was HK$0.6500. Our model-based fair value is HK$0.2125, about −67% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gameone Holdings Ltd right now?
The price sits above even our optimistic bull case (HK$0.2635). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Gameone Holdings Ltd
How large is the market capitalisation of Gameone Holdings Ltd (8282)?
The market capitalisation of Gameone Holdings Ltd is HK$29.1M (≈ $3.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Gameone Holdings Ltd (8282)?
The price-to-sales ratio of Gameone Holdings Ltd is 0.17 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Gameone Holdings Ltd (8282)?
Earnings per share at Gameone Holdings Ltd are HK$0.0400 (price ÷ EPS = P/E 25.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Gameone Holdings Ltd (8282)?
The net margin of Gameone Holdings Ltd is 0.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Gameone Holdings Ltd (8282)?
The return on equity (ROE) of Gameone Holdings Ltd is 2.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Gameone Holdings Ltd (8282)?
On an EBIT basis the return on assets of Gameone Holdings Ltd is −31.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Gameone Holdings Ltd (8282)?
The operating margin of Gameone Holdings Ltd is −1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gameone Holdings Ltd (8282)?
Revenue at Gameone Holdings Ltd is growing +243% versus a year earlier (3y avg +2.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Gameone Holdings Ltd (8282)?
Earnings per share at Gameone Holdings Ltd are growing +261% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Gameone Holdings Ltd (8282) generate?
The free cash flow of Gameone Holdings Ltd is −HK$5.3M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Gameone Holdings Ltd (8282) hold?
Gameone Holdings Ltd holds more cash than debt, HK$12.4M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Gameone Holdings Ltd in the live analysis
One click puts Gameone Holdings Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
