EN DE

Somerley Capital Holdings Ltd (8439) Fair Value & Analysis

Financial Services · HK · Market cap HK$199M

SC Somerley Capital Holdings Ltd 8439 · HK
PriceHK$1.13
Fair ValueHK$0.1800
Upside-84.1%
Quality70/100
Watch Somerley Capital Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -3.4% net margin
generates free cash flow
1.56% dividend yield
Trails peers (3/11)
Narrow moat 30/100
Evidence: High Range HK$0.1600 – HK$0.2300 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$0.2400 to HK$0.1800 (−25.0%) since Aug 6, 2026. Share price −22.1% over the past month.

A solid business, but screening 84% overvalued 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

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (HK$0.2300). The favourable scenario is already priced in.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$2.40 HK$0.3100 Fair Value HK$0.1800 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$0.3100 – HK$2.40 · fair‑value band HK$0.1600 – HK$0.2300 · the HK$1.13 price screens above the HK$0.1800 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

Somerley Capital Holdings Ltd (8439) currently trades at HK$1.13, while our model-based Fair Value estimate is HK$0.1800, implying the stock looks roughly 84.1% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Financial Services 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, Somerley Capital Holdings Ltd generated revenue of HK$55.7M at a net margin of -3.4%. Revenue grew 5.5% year over year. It earns a return on equity of -3.1%. The balance sheet holds a net cash position of HK$45.7M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.1600 (bear case) to HK$0.2300 (bull case); at HK$1.13, 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 55% below its 52-week high and 290% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -22% fair-value upside, at -84%, 8439 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 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
Residual Income HK$0.2800 HK$0.2700 HK$0.2100 76
Growth DCF HK$0.3900 HK$0.4000 HK$0.4100 72
Gordon GGM HK$0.1700 HK$0.1900 HK$0.2000 70
All 11 models by family
DCF Models
Owner Earnings HK$0.7900 HK$0.9000 HK$1.08 31
5Y P/E Exit HK$0.4400 HK$0.4900 HK$0.5400 38
10Y P/E Exit HK$0.4200 HK$0.4400 HK$0.4700 35
Earnings-Based
Graham-Dodd HK$0.1000 HK$0.1200 HK$0.1300 54
Dividend Discount
Gordon GGM HK$0.1700 HK$0.1900 HK$0.2000 70
DDM Multi-Stage HK$0.1700 HK$0.2000 HK$0.2400 61
Multiples
P/E Multiple HK$0.1400 HK$0.1800 HK$0.2300 63
P/B Multiple HK$0.1800 HK$0.2400 HK$0.3000 55
Asset-Based
NCAV (Graham) HK$0.2100 HK$0.2800 HK$0.4200 50
Growth DCF
Growth DCF HK$0.3900 HK$0.4000 HK$0.4100 72
Economic Profit
Residual Income HK$0.2800 HK$0.2700 HK$0.2100 76

Widest divergence: DCF Models (HK$0.4900) versus Earnings-Based (HK$0.1200). Highest evidence: Residual Income (76).

Notify me when 8439 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$55.7M
Revenue growth (YoY) +5.5%
Net margin -3.4%
Return on equity -3.1%
Free cash flow HK$571K FY2025
Operating margin 3.5%
More key figures
Dividend yield 1.6%
EPS growth (YoY) +1,975%
Net cash HK$45.7M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 67 · Market factors (momentum, volatility) 54

Profitability 47
Margins and returns on capital today
Quality Growth 92
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 22
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 77
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

Somerley Capital Holdings Limited, an investment holding company, provides corporate finance advisory services in Hong Kong. It operates through two segments, Corporate Finance Advisory Service and Asset Management Service.

Full company description

Somerley Capital Holdings Limited, an investment holding company, provides corporate finance advisory services in Hong Kong. It operates through two segments, Corporate Finance Advisory Service and Asset Management Service. The company acts as a financial adviser to Hong Kong public listed companies, major shareholders, and investors, as well as parties seeking to control or invest in listed companies; and a financial adviser to independent board committees and/or independent shareholders of listed companies. It also acts as a compliance adviser newly listed and existing listed companies in Hong Kong; a sponsor to initial public offerings and listings of shares of companies on the stock exchange in Hong Kong; and an advisor for cross-border mergers and acquisitions, as well as provides advisory services on secondary equity issues. In addition, the company offers corporate advisory services related to takeovers of listed companies, connected transactions, privatizations, acquisitions and disposals, spin-offs and reorganizations, and restructuring or divestment transactions. It serves the conglomerate, consumer, industrial, renewables, financial institutions and insurance, property and construction, gaming and hospitality, and TMT, as well as energy, natural resources, and infrastructure industries. The company was incorporated in 2016 and is headquartered in Central, Hong Kong. Somerley Capital Holdings Limited is a subsidiary of Somerley Group Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Somerley Capital Holdings Ltd reported revenue of HK$58.1M in FY2026 versus HK$68.2M in FY2022, a compound −3.9%/yr. Reported net income was HK$2.1M in FY2026.

Growth Quality 32/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
HK$58.1M
Latest YoY
+12.7%
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.
−1.6%
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.
−5.1%
Avg. growth/yr (11Y) 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.
−2.7%
Revenue −3.9%/yr
FY22 HK$68.2M
FY23 HK$61.0M
FY24 HK$67.4M
FY25 HK$51.6M
FY26 HK$58.1M
Net income
FY22 −HK$3.6M
FY23 −HK$6.8M
FY24 −HK$3.5M
FY25 −HK$13.8M
FY26 HK$2.1M

8439 screens 84% overvalued. Compare with Mirae Asset Securities 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). "Somerley Capital Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8439

Peer Group

Capital Markets · 423 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 69 · Top 25%
Fair Value upside −84% · Bottom 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) -3% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth 6% · Below median
Dividend yield (TTM) 1.6% · Below median

Valuation Multiples vs Capital Markets median · lower = cheaper

P/B 0.41× · Cheaper than 75% of peers
P/S (TTM) 0.46× · Cheaper than 75% of peers
P/FCF 44.4× · 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 14
FUTURE 28 · sector 96
PAST 0 · sector 30
HEALTH 0 · sector 93
DIVIDEND 31 · sector 42

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 Capital Markets stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Mirae Asset Securities Co 006800 38,050 KRW 18,009 KRW -53%
Meritz Financial Group 138040 118,600 KRW 52,717 KRW -56%
Korea Investment Holdings 071050 200,500 KRW 189,335 KRW -6%
NH Investment & Securities Co 005940 28,550 KRW 22,396 KRW -22%
Samsung Securities Co 016360 93,100 KRW 75,573 KRW -19%
Kiwoom Securities Co 039490 299,000 KRW 214,812 KRW -28%
SSI Securities Corporation SSI 25,300 VND 17,375 VND -31%
Bolsas y Mercados Argentinos S.A BYMA 313.75 ARS 294.30 ARS -6%
Daishin Securities Co 003540 26,950 KRW 48,790 KRW +81%
SK Securities Co 001515 4,285 KRW 1,395 KRW -67%

Compare Somerley Capital Holdings Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 Somerley Capital Holdings Ltd (8439) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.1800 versus a price of HK$1.13, about −84% (overvalued).
What is the fair value of 8439?
Our model-based fair value for Somerley Capital Holdings Ltd is HK$0.1800 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$1.13.
What is the quality score of 8439?
Somerley Capital Holdings Ltd has a Quality Score of 70/100. 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 Somerley Capital Holdings Ltd (8439)?
Somerley Capital Holdings Ltd reported trailing-twelve-month revenue of about HK$55.7M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 8439?
The net profit margin of Somerley Capital Holdings Ltd is about -3.4%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Somerley Capital Holdings Ltd pay a dividend?
Somerley Capital Holdings Ltd currently shows a dividend yield of about 1.56% relative to its recent price (as of Aug 13, 2026).

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 Somerley Capital Holdings 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.