EN DE

Chagee Holdings (CHA) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.2B

CH Chagee Holdings logo Chagee Holdings CHA · US
Price$10.18
Fair Value$18.70
Upside+83.7%
Quality65/100
Watch Chagee Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.2% net margin
generates free cash flow
9.12% dividend yield
Ranks above peers (10/13)
Moderate moat 58/100
Evidence: Medium Range $14.14 – $23.91 Share as image

Fair value as of: Jul 5, 2026

From 26 valuation models · updated 35 days ago

Fair value updated Jul 5, 2026, revised from $30.00 to $18.70 (−37.7%) since Jun 25, 2026. Share price −10.6% over the past month.

A solid business, screening 84% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($14.14). The market is more pessimistic than our downside scenario.
  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (16 months)

$33.44 $9.16 Fair Value $18.70 Apr 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 5, 2026.

How to read this chart

16‑month range $9.16 – $33.44 · fair‑value band $14.14 – $23.91 · the $10.18 price screens below the $18.70 fair value. Dashed = 300-day average. As of Jul 5, 2026.

Full chart & analysis →

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

Analysis

Chagee Holdings (CHA) currently trades at $10.18, while our model-based Fair Value estimate is $18.70, implying the stock looks roughly 83.7% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Chagee Holdings generated revenue of $13.1B at a net margin of 7.2%. Revenue grew 4.5% year over year. It earns a return on equity of 15.3%. The balance sheet holds a net cash position of $6.4B. Fundamentals as of Jul 5, 2026

Our scenario range runs from $14.14 (bear case) to $23.91 (bull case); at $10.18, the current price sits below 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 63% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at 84%, CHA screens cheaper 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
Residual Income $59.45 $73.47 $146.52 76
Growth DCF $202.72 $330.88 $537.34 72
Gordon GGM $86.30 $171.96 $260.39 70
All 26 models by family
DCF Models
FCF DCF $211.92 $293.44 $547.59 38
Owner Earnings $163.25 $287.75 $539.53 31
5Y Revenue Exit $172.40 $249.88 $411.72 39
5Y EBITDA Exit $183.14 $271.60 $444.85 41
5Y P/E Exit $217.75 $411.94 $676.66 38
10Y Revenue Exit $182.24 $317.25 $400.07 36
10Y EBITDA Exit $193.66 $339.85 $589.47 37
10Y P/E Exit $218.35 $412.66 $732.12 35
Earnings-Based
Graham-Dodd $63.46 $442.58 $621.09 54
Lynch FV $228.65 $326.64 $424.64 50
PEG = 1.0 $228.65 $326.64 $424.64 46
EPV $127.19 $137.66 $146.70 59
Dividend Discount
Gordon GGM $86.30 $171.96 $260.39 70
DDM Multi-Stage $86.30 $148.61 $181.51 61
Multiples
P/E Multiple $153.99 $205.32 $256.65 63
P/S Multiple $92.57 $123.43 $154.29 58
P/B Multiple $118.99 $158.66 $198.32 55
EV/EBIT $205.80 $254.12 $302.43 53
EV/EBITDA $167.99 $203.70 $239.40 54
EV/Revenue $147.27 $184.30 $221.33 43
Asset-Based
NCAV (Graham) $29.27 $39.22 $58.54 50
Growth DCF
Growth DCF $202.72 $330.88 $537.34 72
Rev-Margin DCF $183.77 $277.12 $472.75 67
Economic Profit
Residual Income $59.45 $73.47 $146.52 76
ROIC Compounder $127.19 $137.66 $146.70 67
Growth Earnings
Growth-Adj P/E $303.52 $433.60 $563.67 68

Widest divergence: Growth Earnings ($433.60) versus Asset-Based ($39.22). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $13.1B
Revenue growth (YoY) +4.5%
Net margin 7.2%
Return on equity 15.3%
Free cash flow $1.2B FY2025
P/E ratio 16.0
More key figures
Operating margin 15.4%
EPS (TTM) $0.7300
Dividend yield 9.1%
EPS growth (YoY) -40.3%
Net cash $6.4B FY2025

Figures from reported company fundamentals · as of Jul 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 67 · Market factors (momentum, volatility) 16

Profitability 70
Margins and returns on capital today
Quality Growth 16
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 100
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

Chagee Holdings Limited, through its subsidiaries, owns, operates, and franchises teahouses under the CHAGEE brand in the People's Republic of China, Malaysia, Singapore, Thailand, Indonesia, the Philippines, Vietnam, and the United States. The company sells freshly made tea drinks, related raw materials, packaging, teahouse equipment, and other supplies.

Full company description

Chagee Holdings Limited, through its subsidiaries, owns, operates, and franchises teahouses under the CHAGEE brand in the People's Republic of China, Malaysia, Singapore, Thailand, Indonesia, the Philippines, Vietnam, and the United States. The company sells freshly made tea drinks, related raw materials, packaging, teahouse equipment, and other supplies. It also engages in supply chain product sales; brand, marketing, and management; and information technology activities. In addition, the company operates its teahouses online. Chagee Holdings Limited was founded in 2017 and is headquartered in Shanghai, the People's Republic of China.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Chagee Holdings reported revenue of ¥12.9B in FY2025 versus ¥492M in FY2022, a compound +197.2%/yr. Reported net income was ¥1.2B in FY2025.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$12.9B
Latest YoY
+4.0%
Avg. growth/yr (3Y)
+197.2%
Revenue +197.2%/yr
FY22 ¥492M
FY23 ¥4.6B
FY24 ¥12.4B
FY25 ¥12.9B
Net income
FY22 −¥90.7M
FY23 ¥801M
FY24 ¥2.5B
FY25 ¥1.2B

Watch CHA: get an alert when its fair value changes →

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). "Chagee Holdings Fair Value". https://www.fairvalue-calculator.com/stock/CHA

Peer Group

Restaurants · 226 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 65 · Top 25%
Fair Value upside +84% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 9.1% · Top 25%

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 16.0× · Cheaper than median
P/B 2.04× · Pricier than median
P/S (TTM) 1.15× · Pricier than median
P/FCF 1.9× · Pricier than median
EV/EBITDA 5.9× · Cheaper than median

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 100 · sector 28
FUTURE 23 · sector 21
PAST 61 · sector 17
HEALTH 0 · sector 97
DIVIDEND 100 · sector 58

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 Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 5, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare Chagee Holdings 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 Chagee Holdings (CHA) overvalued or undervalued?
As of Jul 5, 2026, our model estimates a fair value of $18.70 versus a price of $10.18, about +84% (undervalued).
What is the fair value of CHA?
Our model-based fair value for Chagee Holdings is $18.70 (as of Jul 5, 2026), built from audited fundamentals. The current price is $10.18.
What is the quality score of CHA?
Chagee Holdings has a Quality Score of 65/100. 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 Chagee Holdings (CHA)?
Chagee Holdings reported trailing-twelve-month revenue of about $13.1B (latest available figure, as of Jul 5, 2026).
What is the net profit margin of CHA?
The net profit margin of Chagee Holdings is about 7.2%, meaning it keeps roughly 7.2% of revenue as net income. Based on the latest reported figures.
Does Chagee Holdings pay a dividend?
Chagee Holdings currently shows a dividend yield of about 9.12% relative to its recent price (as of Jul 5, 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 Chagee Holdings 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.