EN DE

Optima Automobile Group (8418) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$748M

OA Optima Automobile Group 8418 · HK
PriceHK$0.6400
Fair ValueHK$0.2200
Upside-65.6%
Quality52/100
Watch Optima Automobile Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.2% net margin
Low debt · generates free cash flow
Trails peers (2/11)
Narrow moat 22/100
Evidence: High Range HK$0.1200 – HK$0.3800 Share as image

Fair value as of: Aug 7, 2026

From 19 valuation models · updated today

Fair value updated Aug 7, 2026, revised from HK$0.0300 to HK$0.2200 (+633.3%) since Aug 6, 2026. Share price −17.9% over the past month.

A solid business, but screening 66% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.3800). The favourable scenario is already priced in.
  • The model range is unusually wide (HK$0.1200 to HK$0.3800). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$2.40 HK$0.3050 Fair Value HK$0.2200 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range HK$0.3050 – HK$2.40 · fair‑value band HK$0.1200 – HK$0.3800 · the HK$0.6400 price screens above the HK$0.2200 fair value. Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

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

Analysis

Optima Automobile Group (8418) currently trades at HK$0.6400, while our model-based Fair Value estimate is HK$0.2200, implying the stock looks roughly 65.6% overvalued today. We read business quality at 52/100 (solid 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: high).

Over the trailing twelve months, Optima Automobile Group generated revenue of HK$49.4M at a net margin of 0.2%. Revenue declined 49.8% year over year. It earns a return on equity of 1.7%. The balance sheet holds a net cash position of HK$2.7M. Fundamentals as of Aug 7, 2026

Our scenario range runs from HK$0.1200 (bear case) to HK$0.3800 (bull case); at HK$0.6400, 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 74% below its 52-week high and 71% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -66%, 8418 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 BearBaseBull Evidence
Highest evidence
Growth DCF HK$0.0440 HK$0.0880 HK$0.1320 80
Rev-Margin DCF HK$0.1320 HK$0.2640 HK$0.3960 74
ROIC Compounder HK$0.1760 HK$0.1760 HK$0.2200 72
All 19 models by family
DCF Models
FCF DCF HK$0.0440 HK$0.0880 HK$0.1320 38
Owner Earnings HK$0.0880 HK$0.1760 HK$0.2640 31
5Y Revenue Exit HK$0.1320 HK$0.2640 HK$0.4400 39
5Y EBITDA Exit HK$0.1760 HK$0.3520 HK$0.5720 41
5Y P/E Exit HK$0.0440 HK$0.0440 HK$0.0440 38
10Y Revenue Exit HK$0.0880 HK$0.2200 HK$0.3520 36
10Y EBITDA Exit HK$0.1320 HK$0.2640 HK$0.4840 37
10Y P/E Exit HK$0.0440 HK$0.0440 HK$0.0880 35
Earnings-Based
Graham-Dodd HK$0.0440 54
EPV HK$0.1320 HK$0.1760 HK$0.1760 59
Dividend Discount
Gordon GGM HK$0.0440 HK$0.0440 70
DDM Multi-Stage HK$0.0440 HK$0.0440 61
Multiples
EV/EBIT HK$0.2640 HK$0.3520 HK$0.4400 53
EV/EBITDA HK$0.2640 HK$0.3520 HK$0.4400 54
EV/Revenue HK$0.1760 HK$0.2640 HK$0.3520 43
Asset-Based
NCAV (Graham) HK$0.0440 HK$0.0440 50
Growth DCF
Growth DCF HK$0.0440 HK$0.0880 HK$0.1320 80
Rev-Margin DCF HK$0.1320 HK$0.2640 HK$0.3960 74
Economic Profit
ROIC Compounder HK$0.1760 HK$0.1760 HK$0.2200 72

Widest divergence: Multiples (HK$0.3520) versus Dividend Discount (HK$0.0440). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) HK$49.4M
Revenue growth (YoY) -49.8%
Net margin 0.2%
Return on equity 1.7%
Free cash flow HK$650K FY2025
Operating margin 0.9%
More key figures
EPS growth (YoY) -37.5%
Net cash HK$2.7M FY2025

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 68 · Market factors (momentum, volatility) 26

Profitability 51
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 82
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

Optima Automobile Group Holdings Limited, an investment holding company, provides after-market automotive services in Singapore and the People's Republic of China. It operates through three segments: After-market Automotive Services, Car Rental Services, and Automotive Supply Business.

Full company description

Optima Automobile Group Holdings Limited, an investment holding company, provides after-market automotive services in Singapore and the People's Republic of China. It operates through three segments: After-market Automotive Services, Car Rental Services, and Automotive Supply Business. The After-market Automotive Services segment provides inspection, maintenance, and repair services. The Car Rental Services segment offers car rental services. The Automotive Supply Business segment trades in motor vehicles; and supplies passenger car spare parts, accessories, and automotive equipment. It also engages in the provision of franchise agency services, as well as spray painting services for motor vehicles; online marketplaces; supply of green environmental protection water energy technology; and trading of motor vehicles. Optima Automobile Group Holdings Limited was founded in 2012 and is headquartered in Singapore.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Optima Automobile Group reported revenue of HK$49.4M in FY2025 versus HK$57.1M in FY2021, a compound −3.6%/yr. Reported net income was HK$106K in FY2025.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$49.4M
Latest YoY
−43.7%
Avg. growth/yr (3Y)
−15.3%
Avg. growth/yr (5Y)
+17.3%
Avg. growth/yr (9Y)
+13.1%
Revenue −3.6%/yr
FY21 HK$57.1M
FY22 HK$81.3M
FY23 HK$105M
FY24 HK$87.8M
FY25 HK$49.4M
Net income
FY21 −HK$426K
FY22 −HK$1.5M
FY23 −HK$1.3M
FY24 −HK$1.5M
FY25 HK$106K

8418 screens 66% overvalued. Compare with Hyundai Mobis Co →

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). "Optima Automobile Group Fair Value". https://www.fairvalue-calculator.com/stock/8418

Peer Group

Auto Parts · 644 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 52 · Above median
Fair Value upside −66% · Bottom 25%
Return on equity (TTM) 2% · Bottom 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 1% · Bottom 25%
Revenue growth -50% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/B 14.88× · Pricier than 75% of peers
P/S (TTM) 1.93× · Pricier than median
P/FCF 146.8× · Pricier than 75% of peers

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 17
FUTURE 0 · sector 24
PAST 7 · sector 26
HEALTH 100 · sector 95
DIVIDEND 0 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Optima Automobile Group with another stock

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

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is Optima Automobile Group (8418) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of HK$0.2200 versus a price of HK$0.6400, about −66% (overvalued).
What is the fair value of 8418?
Our model-based fair value for Optima Automobile Group is HK$0.2200 (as of Aug 7, 2026), built from audited fundamentals. The current price is HK$0.6400.
What is the quality score of 8418?
Optima Automobile Group has a Quality Score of 52/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Optima Automobile Group (8418)?
Optima Automobile Group reported trailing-twelve-month revenue of about HK$49.4M (latest available figure, as of Aug 7, 2026).
What is the net profit margin of 8418?
The net profit margin of Optima Automobile Group is about 0.2%, meaning it keeps roughly 0.2% 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 Optima Automobile Group 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.