Fair Value Calculator Fair Value Calculator
EN DE

8406 (8406) Fair Value & Analysis

Consumer Cyclical · Market cap HK$124M

8 8406 8406 · HK
PriceHK$0.0910
Fair ValueHK$0.0537
Upside-41.0%
Quality40/100
Watch 8406 for free — get notified when fair value or trend changes. Watch for free
Evidence: Low Range HK$0.0446 – HK$0.0719

Fair value as of: Jul 3, 2026

From 1 valuation models · updated today

Share price +78.4% over the past month.

Price vs Fair Value (12 months)

HK$0.1270 HK$0.0450 Fair Value HK$0.0537 Jun 2025 Jul 2026

12‑month range HK$0.0450 – HK$0.1270 · fair‑value band HK$0.0446 – HK$0.0719 · the HK$0.0910 price screens above the HK$0.0537 fair value. As of Jul 3, 2026.

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

Analysis

8406 (8406) currently trades at HK$0.0910, while our model-based Fair Value estimate is HK$0.0537 — implying the stock looks roughly 41.0% overvalued today. We read business quality at 40/100 (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, 8406 generated revenue of HK$168M at a net margin of -25.5%. Revenue declined 45.1% year over year. It earns a return on equity of -41.9%. The balance sheet holds a net cash position of HK$22.4M. Fundamentals as of Jul 3, 2026

Key figures & financial health

Revenue (TTM) HK$168M
Revenue growth (YoY) -45.1%
Net margin -25.5%
Return on equity -41.9%
Free cash flow −HK$51.0M FY2025
Operating margin -50.4%
More key figures
EPS growth (YoY) +280%
Net cash HK$22.4M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 3, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

8406 reported revenue of HK$168M in FY2025 versus HK$295M in FY2021, a compound −13.2%/yr. Reported net income was −HK$42.7M in FY2025.

Revenue −13.2%/yr
FY21 HK$295M
FY22 HK$213M
FY23 HK$167M
FY24 HK$231M
FY25 HK$168M
Net income
FY21 −HK$2.1M
FY22 −HK$34.9M
FY23 −HK$18.6M
FY24 −HK$16.4M
FY25 −HK$42.7M

Is 8406 fairly valued? → Check now

Similar stocks

6 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 3, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $10.20 -35%
Pop Mart International Group PMRTY $20.47 $13.71 -33%
ANTA Sports Products Limited ANPDF $9.10 $18.76 +106%
9992 9992 HK$153.40 HK$237.11 +55%
Amer Sports, Inc AS $35.41 $19.60 -45%
BANDAI NAMCO Holdings NCBDY $11.23 $15.86 +41%

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 8406 (8406) undervalued?
As of Jul 3, 2026, our model estimates a fair value of HK$0.0537 versus a price of HK$0.0910 — about −41% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 8406?
Our model-based fair value for 8406 is HK$0.0537 (as of Jul 3, 2026), built from audited fundamentals. The current price is HK$0.0910.
What is the quality score of 8406?
8406 has a Quality Score of 40/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 8406 (8406)?
8406 reported trailing-twelve-month revenue of about HK$168M (latest available figure, as of Jul 3, 2026).
What is the net profit margin of 8406?
The net profit margin of 8406 is about -25.5%, 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.