Shanghai Jin Jiang International Hotels Development Co Ltd B (900934) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Shanghai Jin Jiang International Hotels Development Co Ltd B stock $1.73, price $1.49, upside +16.0%, quality 53 out of 100. Rating: undervalued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range $1.20 – $2.13 · fair‑value band $1.30 – $2.17 · the $1.49 price screens below the $1.73 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Shanghai Jin Jiang International Hotels Development Co Ltd B in your weekly email
Every Wednesday you see whether Shanghai Jin Jiang International Hotels Development Co Ltd B 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.
Shanghai Jin Jiang International Hotels Co., Ltd. operates and manages hotels in China and internationally.
Show moreShow less
The company operates full service hotel under the Jin Jiang Radisson Hotels name, as well as J, Yan Garden, Kunlun, Jin Jiang, Radisson Collection, Radisson Blu, Radisson, Radisson Individuals, Park Plaz, and Golden Tulip brands; and limited service hotel under the Jin Jiang Hotels (China Region) name.
It also provides food and catering services. The company was founded in 1935 and is headquartered in Shanghai, China.
Stock analysis
Shanghai Jin Jiang International Hotels Development Co Ltd B (900934) currently trades at $1.49, while our model-based Fair Value estimate is $1.73, implying the stock looks roughly 14% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $2.94 per share, and 20 of the 22 models we run sit above the $1.49 price.
Bear case: the Dividend Discount group reads lowest at $1.15, and 2 of the 22 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $1.30 (bear) to $2.17 (bull), the price of $1.49 sits inside 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 53/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shanghai Jin Jiang International Hotels Development Co Ltd B reported revenue of 13.8B CNY in FY2025 versus 11.3B CNY in FY2021, a compound +5.1%/yr. Reported net income was 925M CNY in FY2025, compounding +74.1%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap $1.6B Small · P/E ratio 9.6 · P/S ratio 0.64 · EPS (TTM) $0.1500 · Net margin 6.7% · Return on equity 7.2% · Return on assets (EBIT) 3.1% (5-year average) · Operating margin 17.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 14% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at 16%, 900934 screens cheaper than that median.
Fair Value models
Bear$1.30Fair Value $1.73Bull$2.17
Price $1.49 · Upside +16.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.1286 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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF$2.46$3.25$4.4981
Growth DCF$2.53$3.28$4.3880
Owner Earnings$1.35$1.80$2.5077
All 22 models by family
DCF Models
FCF DCF$2.46$3.25$4.4981
Owner Earnings$1.35$1.80$2.5077
5Y Revenue Exit$1.84$2.54$3.5073
5Y EBITDA Exit$3.34$5.14$7.3575
5Y P/E Exit$2.04$2.89$3.8471
10Y Revenue Exit$2.04$2.67$3.3968
10Y EBITDA Exit$2.95$4.29$5.8469
10Y P/E Exit$2.19$2.89$3.6165
Earnings-Based
Graham-Dodd$0.8800$1.64$2.0366
EPV$1.84$2.12$2.3674
Dividend Discount
Gordon GGM$0.8800$1.13$1.3869
DDM Multi-Stage$0.8800$1.16$1.4667
Multiples
P/E Multiple$2.15$2.86$3.5863
P/S Multiple$1.66$2.21$2.7658
EV/EBIT$3.35$4.55$5.7666
EV/EBITDA$4.44$6.01$7.5767
EV/Revenue$1.36$2.06$2.7653
Growth DCF
Growth DCF$2.53$3.28$4.3880
Rev-Margin DCF$1.84$2.60$3.5073
Economic Profit
Residual Income$1.71$1.75$1.8676
ROIC Compounder$1.84$2.12$2.4072
Growth Earnings
Growth-Adj P/E$1.52$2.18$2.8367
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.8%
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.
+7.9%
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.
+6.9%
Start year 2020 (pandemic). Over 10 years: +9.5% a year
Revenue growth 10 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.
+9.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’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.
≈ +49.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +49.8%
Dividend (yield on the price)0.0%
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.−1% → 14%
⚠ Revenue per share shrinking 2.5%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.12 per share, median 1.03 in 2017 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −5.9% a year for the price and +0.6% for the forecasts.
Compare Shanghai Jin Jiang International Hotels Development Co Ltd B with another stock
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.Lodging · 157 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score53 · Above median
Fair Value upside+15.8% · Above median
Profitability
Return on equity (12 months)7.2% · Above median
Return on assets2.0% · Below median
Net margin (12 months)7.8% · Above median
Operating margin (12 months)17.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)2.7% · Below median
Dividend yield (12 months)35.1% · Top 25%
Balance sheet
Debt / equity0.58× · Above median
Valuation Multiplesvs Lodging median · lower = cheaper
P/E (12 months)9.6× · Cheapest 25%
P/B0.67× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Shanghai Jin Jiang International Hotels Development Co Ltd B Fair Value". https://www.fairvalue-calculator.com/stock/900934
Frequently asked questions
Is Shanghai Jin Jiang International Hotels Development Co Ltd B (900934) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of $1.73 versus a price of $1.49, about +16% upside (undervalued).
What is the fair value of 900934?
Our model-based fair value for Shanghai Jin Jiang International Hotels Development Co Ltd B is $1.73 (as of Nov 9, 2026), built from audited fundamentals. The current price: $1.49.
What is the quality score of 900934?
Shanghai Jin Jiang International Hotels Development Co Ltd B has a Quality Score of 53/100. 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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Our model-based price target is the fair value of $1.73 (as of Nov 9, 2026) from 22 valuation models. Cautious scenario $1.30, optimistic scenario $2.17. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Jin Jiang International Hotels Development Co Ltd B stock forecast for 2026?
Our models put fair value at $1.73, about +16% upside versus a price of $1.49 (undervalued). Cautious scenario $1.30, optimistic scenario $2.17. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Shanghai Jin Jiang International Hotels Development Co Ltd B reported trailing-twelve-month revenue of about 14.1B CNY (latest available figure, as of Nov 9, 2026).
What growth is priced into Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Jin Jiang International Hotels Development Co Ltd B would have to grow free cash flow by -4.3 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 900934 use?
Our models discount Shanghai Jin Jiang International Hotels Development Co Ltd B at 10.4 %: a base by market capitalisation (small), damped by beta 0.22, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shanghai Jin Jiang International Hotels Development Co Ltd B that is -4.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Shanghai Jin Jiang International Hotels Development Co Ltd B (900934) delivered so far?
Over the past 5 years revenue at Shanghai Jin Jiang International Hotels Development Co Ltd B grew +6.9 % a year. The price currently implies free-cash-flow growth of -4.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Shanghai Jin Jiang International Hotels Development Co Ltd B (-4.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The free-cash-flow yield on the price is 13.70 %: that much free cash flow Shanghai Jin Jiang International Hotels Development Co Ltd B produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Jin Jiang International Hotels Development Co Ltd B it is $1.73 per share (as of Nov 9, 2026), against a price of $1.49. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Shanghai Jin Jiang International Hotels Development Co Ltd B stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 900934 trades below its calculated fair value: price $1.49, fair value $1.73, a gap of about +16% (undervalued). 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 900934?
No. The price is what the market pays today ($1.49); the fair value is what the company's own numbers justify ($1.73). For Shanghai Jin Jiang International Hotels Development Co Ltd B the two are $0.2387 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Jin Jiang International Hotels Development Co Ltd B worth?
The market values Shanghai Jin Jiang International Hotels Development Co Ltd B at about $1.6B (market capitalisation, as of Nov 9, 2026). Per share that is $1.49; our models calculate a fair value of $1.73 per share.
What do the bullish and bearish scenarios say about 900934?
Our models span a range for Shanghai Jin Jiang International Hotels Development Co Ltd B: cautious scenario $1.30, base $1.73, optimistic $2.17 per share (as of Nov 9, 2026, price $1.49). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 900934?
Shanghai Jin Jiang International Hotels Development Co Ltd B trades at a price-to-earnings ratio of 9.6 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $1.73 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 13.0. Other multiples: P/B 0.7, P/S 0.8, EV/EBITDA 4.2.
How solid is the balance sheet of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Balance-sheet figures for Shanghai Jin Jiang International Hotels Development Co Ltd B (as of Nov 9, 2026): return on equity 7.2%, debt of 0.58 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 900934 from its 52-week high?
Shanghai Jin Jiang International Hotels Development Co Ltd B trades at $1.49, about 3% below its 52-week high of $1.55 and 14% above the low of $1.32 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of $1.73 is for.
Which stocks are comparable to Shanghai Jin Jiang International Hotels Development Co Ltd B?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World Group, 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 Shanghai Jin Jiang International Hotels Development Co Ltd B stock attractive at the current price?
The data as of Nov 9, 2026: price $1.49, calculated fair value $1.73 (+16%), Quality Score 53/100, from 22 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 900934 calculated?
We run Shanghai Jin Jiang International Hotels Development Co Ltd B through 22 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $1.73 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Shanghai Jin Jiang International Hotels Development Co Ltd B currently trades 14% below its own fair value, and the market average says nothing about that. 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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The closing price on Nov 9, 2026 was $1.49. Our model-based fair value is $1.73, about +16% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Jin Jiang International Hotels Development Co Ltd B right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Shanghai Jin Jiang International Hotels Development Co Ltd B
How large is the market capitalisation of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The market capitalisation of Shanghai Jin Jiang International Hotels Development Co Ltd B is $1.6B. 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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The price-to-sales ratio of Shanghai Jin Jiang International Hotels Development Co Ltd B is 0.64 (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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Earnings per share at Shanghai Jin Jiang International Hotels Development Co Ltd B are $0.1500 (price ÷ EPS = P/E 9.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The net margin of Shanghai Jin Jiang International Hotels Development Co Ltd B is 6.7% (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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The return on equity (ROE) of Shanghai Jin Jiang International Hotels Development Co Ltd B is 7.2% (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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
On an EBIT basis the return on assets of Shanghai Jin Jiang International Hotels Development Co Ltd B is 3.1% (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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
The operating margin of Shanghai Jin Jiang International Hotels Development Co Ltd B is 17.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Revenue at Shanghai Jin Jiang International Hotels Development Co Ltd B is growing +2.7% versus a year earlier (3y avg +7.9%). 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 Shanghai Jin Jiang International Hotels Development Co Ltd B (900934)?
Earnings per share at Shanghai Jin Jiang International Hotels Development Co Ltd B are growing +3.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shanghai Jin Jiang International Hotels Development Co Ltd B (900934) carry?
The net debt of Shanghai Jin Jiang International Hotels Development Co Ltd B is 1.9B CNY (fiscal year 2025, ≈ 1.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shanghai Jin Jiang International Hotels Development Co Ltd B in the live analysis
One click puts Shanghai Jin Jiang International Hotels Development Co Ltd B on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026