Huashi Group Holdings Limited (HUAGF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Huashi Group Holdings Limited $0.08, price $0.04, upside +135.1%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Huashi Group Holdings Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Huashi Group Holdings Limited operates as a branding, advertising, and marketing service provider in the People's Republic of China.
Show more
Huashi Group Holdings Limited operates as a branding, advertising, and marketing service provider in the People's Republic of China. The company offers branding services, including corporate brand building, products and/or services positioning, and marketing and sales strategies that includes studying and analyzing customer's brand; designing and planning of the brand development strategies; and design of the brand image, as well as formulation of products and/or services marketing and brand promotion plans. It also provides traditional offline media advertising services and online media advertising services through TV, radio, outdoor advertising space, and online media, such as websites, search engines, applications, and social media platforms. In addition, the company offers event execution and production services through organization and implementation of marketing events; and advertisement placement services. It serves brand owners and advertisers, including private and state-owned enterprises, and government authorities; and advertising agents in beverage, healthcare food production, automobile manufacturing, household essentials manufacturing, tourism, and agricultural and related food processing industries. Huashi Group Holdings Limited was founded in 2011 and is headquartered in Wuhan, the People's Republic of China.
Stock analysis
Huashi Group Holdings Limited (HUAGF) currently trades at $0.0350, while our model-based Fair Value estimate is $0.0823, implying the stock looks roughly 57.5% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $0.2700 per share, and 24 of the 24 models we run sit above the $0.0350 price.
Bear case: the Asset-Based group reads lowest at $0.0500, and 0 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: $0.0578 (bear) to $0.1173 (bull), the price of $0.0350 sits below 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 50/100 (below-average quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Huashi Group Holdings Limited reported revenue of 291M CNY in FY2025 versus 207M CNY in FY2022, a compound +12.0%/yr. Reported net income was 71.4M CNY in FY2025, compounding +16.0%/yr from FY2022.
Key figures
Market cap $27.0M · P/E ratio 1.8 · P/S ratio 0.43 · EPS (TTM) $0.0200 · Net margin 24.5% · Return on equity 18.8% · Return on assets (EBIT) 23.1% · Operating margin 22.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
For context, the median of 10 Communication Services peers we cover trades at 23% fair-value upside, at 135%, HUAGF screens cheaper than that median.
Fair Value models
Bear $0.0578Fair Value $0.0823Bull $0.1173
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.0150 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.Evidence ⓘEvidence = 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.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.8%
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.
+12.0%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+8.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.9%
Dividend (yield on the price)0.0%
Profit margin 2022 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.30% → 34%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+19.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +17.2% a year for the price.
Compare Huashi Group Holdings Limited 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.Advertising Agencies · 190 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+135.1% · Top 25%
Profitability
Return on equity (TTM)18.8% · Top 25%
Return on assets10.3% · Top 25%
Net margin (TTM)24.5% · Top 25%
Operating margin (TTM)22.5% · Top 25%
Growth and dividend
Revenue growth−18.0% · Bottom 25%
Balance sheet
Debt / equity0.05× · Above median
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
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). "Huashi Group Holdings Limited Fair Value". https://www.fairvalue-calculator.com/stock/HUAGF
Frequently asked questions
Is Huashi Group Holdings Limited (HUAGF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $0.0823 versus a price of $0.0350, about +135% upside (undervalued).
What is the fair value of HUAGF?
Our model-based fair value for Huashi Group Holdings Limited is $0.0823 (as of Sep 24, 2026), built from audited fundamentals. The current price: $0.0350.
What is the quality score of HUAGF?
Huashi Group Holdings Limited has a Quality Score of 50/100. 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 Huashi Group Holdings Limited (HUAGF)?
Our model-based price target is the fair value of $0.0823 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario $0.0578, optimistic scenario $0.1173. It is a calculation from audited fundamentals, not an analyst target.
What is the Huashi Group Holdings Limited stock forecast for 2026?
Our models put fair value at $0.0823, about +135% upside versus a price of $0.0350 (undervalued). Cautious scenario $0.0578, optimistic scenario $0.1173. The calculation is refreshed regularly with new filings.
What is the revenue of Huashi Group Holdings Limited (HUAGF)?
Huashi Group Holdings Limited reported trailing-twelve-month revenue of about 291M CNY (latest available figure, as of Sep 24, 2026).
What growth is priced into Huashi Group Holdings Limited (HUAGF)?
For today's price to be fair in a discounted-cash-flow model, Huashi Group Holdings Limited would have to grow free cash flow by +19.2 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +12.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of HUAGF use?
Our models discount Huashi Group Holdings Limited at 9.7 %: a base by market capitalisation (nano), country premium for USA. 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 Huashi Group Holdings Limited that is +19.2 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Huashi Group Holdings Limited (HUAGF) delivered so far?
Over the past 3 years revenue at Huashi Group Holdings Limited grew +12.0 % a year. The price currently implies +19.2 % per year free-cash-flow growth a 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 Huashi Group Holdings Limited (HUAGF) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into Huashi Group Holdings Limited (+19.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Huashi Group Holdings Limited (HUAGF)?
The free-cash-flow yield on the price is 3.19 %: that much free cash flow Huashi Group Holdings Limited produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Huashi Group Holdings Limited (HUAGF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Huashi Group Holdings Limited it is $0.0823 per share (as of Sep 24, 2026), against a price of $0.0350. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Huashi Group Holdings Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, HUAGF trades below its calculated fair value: price $0.0350, fair value $0.0823, a gap of about +135% (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 HUAGF?
No. The price is what the market pays today ($0.0350); the fair value is what the company's own numbers justify ($0.0823). For Huashi Group Holdings Limited the two are $0.0473 per share apart. That gap is exactly why we show both numbers side by side.
How much is Huashi Group Holdings Limited worth?
The market values Huashi Group Holdings Limited at about $27.0M (market capitalisation, as of Sep 24, 2026). Per share that is $0.0350; our models calculate a fair value of $0.0823 per share.
What do the bullish and bearish scenarios say about HUAGF?
Our models span a range for Huashi Group Holdings Limited: cautious scenario $0.0578, base $0.0823, optimistic $0.1173 per share (as of Sep 24, 2026, price $0.0350). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HUAGF?
Huashi Group Holdings Limited trades at a price-to-earnings ratio of 1.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $0.0823 is built from several models across several years. Other multiples: P/B 0.4, P/S 0.6, EV/EBITDA 0.8.
How solid is the balance sheet of Huashi Group Holdings Limited (HUAGF)?
Balance-sheet figures for Huashi Group Holdings Limited (as of Sep 24, 2026): return on equity 18.8%, debt of 0.05 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
Which stocks are comparable to Huashi Group Holdings Limited?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Huashi Group Holdings Limited stock attractive at the current price?
The data as of Sep 24, 2026: price $0.0350, calculated fair value $0.0823 (+135%), Quality Score 50/100, from 24 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 HUAGF calculated?
We run Huashi Group Holdings Limited through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $0.0823, 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 14.9 % above its aggregate fair value. Huashi Group Holdings Limited currently trades 57 % 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 Huashi Group Holdings Limited (HUAGF)?
The closing price on Sep 25, 2026 was $0.0350. Our model-based fair value is $0.0823, about +135% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Huashi Group Holdings Limited right now?
The price is below even our cautious bear case ($0.0578). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($0.0578 to $0.1173) leaves room in how you read the outcome.
Key figures of Huashi Group Holdings Limited
How large is the market capitalisation of Huashi Group Holdings Limited (HUAGF)?
The market capitalisation of Huashi Group Holdings Limited is $27.0M. 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 Huashi Group Holdings Limited (HUAGF)?
The price-to-sales ratio of Huashi Group Holdings Limited is 0.43 (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 Huashi Group Holdings Limited (HUAGF)?
Earnings per share at Huashi Group Holdings Limited are $0.0200 (price ÷ EPS = P/E 1.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Huashi Group Holdings Limited (HUAGF)?
The net margin of Huashi Group Holdings Limited is 24.5% (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 Huashi Group Holdings Limited (HUAGF)?
The return on equity (ROE) of Huashi Group Holdings Limited is 18.8% (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 Huashi Group Holdings Limited (HUAGF)?
On an EBIT basis the return on assets of Huashi Group Holdings Limited is 23.1% (avg 4y). 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 Huashi Group Holdings Limited (HUAGF)?
The operating margin of Huashi Group Holdings Limited is 22.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Huashi Group Holdings Limited (HUAGF)?
Revenue at Huashi Group Holdings Limited is growing −18.0% versus a year earlier (3y avg +12.0%). 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 Huashi Group Holdings Limited (HUAGF)?
Earnings per share at Huashi Group Holdings Limited are growing −60.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Huashi Group Holdings Limited (HUAGF) carry?
The net debt of Huashi Group Holdings Limited is 12.2M CNY (fiscal year 2025, ≈ 2.1 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 Huashi Group Holdings Limited in the live analysis
One click puts Huashi Group Holdings Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Sep 24, 2026