Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation
Which stocks are undervalued right now? Check free
Discover now →
East Buy Holding (KLTHF) fair value: what the stock is really worth
We calculate from audited financials what East Buy Holding is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
- Fair value above price? No
- Good quality? No
- Add to watchlist
EB
Broad data
Sep 13, 2026
Broad data
Sep 13, 2026
East Buy Holding
KLTHF · USWeakest SetupStrongly overvalued and low quality.
!Fair value $0.4200 · Strongly overvalued (−85%)
!Quality 49/100
!Mixed Growth (revenue 5y +32.4 %/yr)
!Thin margins · 7.6% net margin (TTM)
✓generates free cash flow
!Narrow moat 34/100
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range $0.4700 – $4.66 · the $2.80 price screens above the $0.4200 fair value. Dashed = 300-day average. As of Sep 13, 2026.
Company profile
East Buy Holding Limited, an investment holding company, operates livestreaming e-commerce business for sales of private label products in the People's Republic of China. The company sells its products to individual customers through livestreaming e-commerce on third-party platforms and its own APP.
Show more
East Buy Holding Limited, an investment holding company, operates livestreaming e-commerce business for sales of private label products in the People's Republic of China. The company sells its products to individual customers through livestreaming e-commerce on third-party platforms and its own APP. It also provides commission, software and technology, education advisory, tourism, supply chain, and human resources and related services The company was formerly known as Koolearn Technology Holding Limited. East Buy Holding Limited was founded in 2005 and is headquartered in Beijing, the People's Republic of China. East Buy Holding Limited is a subsidiary of New Oriental Education & Technology Group Inc.
Stock analysis
East Buy Holding (KLTHF) currently trades at $2.80, while our model-based Fair Value estimate is $0.4200, implying the stock looks roughly 566.7% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $3.75 per share, and 11 of the 18 models we run sit above the $2.80 price.
Bear case: the Multiples group reads lowest at $0.0900, and 7 of the 18 models stay below the price. Evidence for this calculation is high.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
East Buy Holding reported revenue of 4.4B CNY in FY2025 versus 624M CNY in FY2021, a compound +62.9%/yr. Reported net income was 5.7M CNY in FY2025.
Key figures
Market cap $3.0B · P/E ratio 56.0 · P/S ratio 0.07 · EPS (TTM) $0.0500 · Net margin 0.1% · Return on equity 6.6% · Return on assets (EBIT) 3.7% · Operating margin 11.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades near its 52-week high, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 15% fair-value upside, at −85%, KLTHF screens richer than that median.
Fair Value models
Bear $0.4200
Fair Value $0.4200
Bull $0.4200
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 12 months old). Earnings retained since then ($0.0500 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.
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.
Highest evidence
FCF DCF
$3.33
$3.85
$5.46
77
Growth DCF
$3.27
$4.09
$5.40
75
Owner Earnings
$2.78
$3.27
$4.27
73
All 18 models by family
DCF Models
FCF DCF
$3.33
$3.85
$5.46
77
Owner Earnings
$2.78
$3.27
$4.27
73
5Y Revenue Exit
$3.08
$3.57
$4.60
69
5Y P/E Exit
$2.71
$2.92
$3.16
67
10Y Revenue Exit
$3.14
$4.00
$4.53
64
10Y P/E Exit
$2.91
$3.23
$3.67
61
Earnings-Based
Graham-Dodd
$0.0400
$0.2600
$0.3600
61
Lynch FV
$0.1300
$0.1900
$0.2500
59
PEG = 1.0
$0.1300
$0.1900
$0.2500
55
Multiples
P/E Multiple
$0.0900
$0.1200
$0.1500
63
P/S Multiple
$0.0700
$0.0900
$0.1200
58
P/B Multiple
$0.0700
$0.0900
$0.1200
55
EV/Revenue
$2.92
$3.16
$3.39
52
Asset-Based
NCAV (Graham)
$2.43
$3.26
$4.86
51
Growth DCF
Growth DCF
$3.27
$4.09
$5.40
75
Rev-Margin DCF
$3.15
$3.75
$4.99
69
Economic Profit
Residual Income
$3.18
$2.87
$1.90
68
Growth Earnings
Growth-Adj P/E
$0.1800
$0.2500
$0.3300
65
Notify me when KLTHF reaches fair value
Put KLTHF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Overall quality
49/100
Of which business quality 53 · Market factors (momentum, volatility) 69
Profitability
28
Margins and returns on capital today
Quality Growth
20
Are margins and returns improving?
Cashflow
50
Earnings quality: real cash, not paper profit
Fin. Strength
100
Balance sheet, leverage, solvency risk
Investment
33
Disciplined investing over empire-building
Low Volatility
50
Calm price path (market factor)
Momentum
63
Price trend over the last 3–12 months (market factor)
52W Momentum
100
Distance to the 52-week high (market factor)
Net Issuance
74
Share count: buybacks or dilution?
Revenue & earnings trend
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.
79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−32.7%
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.
+94.1%
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.
+32.4%
Revenue growth 9 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.
+33.1%
’16
’17
’18
’19
’20
’21
’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.
−81.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−81.9%
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.−82% → −2%
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
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.
+15.0%
Yearly sales growth analysts expect, extended to five years.
Forecast 2026 (sales)+17.3%
Forecast 2027 (sales)+17.3%
Projected 2028 (sales)+15.4%
Projected 2029 (sales)+13.5%
Projected 2030 (sales)+11.6%
KLTHF screens 567% overvalued. Compare with New Oriental Education & Technology Group →
Compare East Buy Holding with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: US Stocks
- Valuation of the USA market
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
Similar stocks
10 more Education & Training Services stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| New Oriental Education & Technology Group EDU | $55.82 | $63.95 | +15% |
| TAL Education Group TAL | $11.81 | $33.07 | +180% |
| Laureate Education, Inc LAUR | $36.13 | $39.95 | +11% |
| Physicswallah Limited PWL | ₹136.10 | ₹30.44 | −78% |
| Grand Canyon Education, Inc LOPE | $151.20 | $166.32 | +10% |
| Covista Inc CVSA | $125.09 | $133.19 | +6% |
| Stride, Inc LRN | $82.00 | $140.28 | +71% |
| Universal Technical Institute, Inc UTI | $20.31 | $20.98 | +3% |
| Perdoceo Education Corporation PRDO | $33.02 | $40.65 | +23% |
| Strategic Education, Inc STRA | $81.66 | $105.48 | +29% |
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
⭐ Top Rated
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is East Buy Holding (KLTHF) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of $0.4200 versus a price of $2.80, about −85% upside (overvalued).
What is the fair value of KLTHF?
Our model-based fair value for East Buy Holding is $0.4200 (as of Sep 13, 2026), built from audited fundamentals. The current price: $2.80.
What is the quality score of KLTHF?
East Buy Holding has a Quality Score of 49/100. 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 East Buy Holding (KLTHF)?
Our model-based price target is the fair value of $0.4200 (as of Sep 13, 2026) from 18 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the East Buy Holding stock forecast for 2026?
Our models put fair value at $0.4200, about −85% upside versus a price of $2.80 (overvalued). The calculation is refreshed regularly with new filings.
What is the revenue of East Buy Holding (KLTHF)?
East Buy Holding reported trailing-twelve-month revenue of about $4.5B (latest available figure, as of Sep 13, 2026).
What growth is priced into East Buy Holding (KLTHF)?
For today's price to be fair in a discounted-cash-flow model, East Buy Holding would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +32.4 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of KLTHF use?
Our models discount East Buy Holding at 9.7 %: a base by market capitalisation (mid), 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 East Buy Holding that is less than minus 40 % 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 East Buy Holding (KLTHF) delivered so far?
Over the past 5 years revenue at East Buy Holding grew +32.4 % a year. The price currently implies less than minus 40 % 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 East Buy Holding (KLTHF) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into East Buy Holding (less than minus 40 % 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 East Buy Holding (KLTHF)?
The free-cash-flow yield on the price is 2.13 %: that much free cash flow East Buy Holding 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 East Buy Holding (KLTHF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For East Buy Holding it is $0.4200 per share (as of Sep 13, 2026), against a price of $2.80. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is East Buy Holding stock overvalued or undervalued in 2026?
As of Sep 13, 2026, KLTHF trades above its calculated fair value: price $2.80, fair value $0.4200, a gap of about −85% (overvalued). 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 KLTHF?
No. The price is what the market pays today ($2.80); the fair value is what the company's own numbers justify ($0.4200). For East Buy Holding the two are $2.38 per share apart. That gap is exactly why we show both numbers side by side.
How much is East Buy Holding worth?
The market values East Buy Holding at about $3.0B (market capitalisation, as of Sep 13, 2026). Per share that is $2.80; our models calculate a fair value of $0.4200 per share.
How far is KLTHF from its 52-week high?
East Buy Holding trades at $2.80, about 0% below its 52-week high of $2.80 and 496% above the low of $0.4700 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of $0.4200 is for.
Which stocks are comparable to East Buy Holding?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, TAL Education Group, Laureate Education, Inc, Physicswallah Limited, 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 East Buy Holding stock attractive at the current price?
The data as of Sep 13, 2026: price $2.80, calculated fair value $0.4200 (−85%), Quality Score 49/100, from 18 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 KLTHF calculated?
We run East Buy Holding through 18 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 $0.4200, 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 15.8 % above its aggregate fair value. East Buy Holding itself currently trades above fair value. 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 should I pay attention to with East Buy Holding right now?
The price sits above even our optimistic bull case ($0.4200). The favourable scenario is already priced in. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of East Buy Holding
How large is the market capitalisation of East Buy Holding (KLTHF)?
The market capitalisation of East Buy Holding is $3.0B. 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/E ratio of East Buy Holding (KLTHF)?
The price-to-earnings ratio of East Buy Holding is 56.0. Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of East Buy Holding (KLTHF)?
The price-to-sales ratio of East Buy Holding is 0.07 (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 East Buy Holding (KLTHF)?
Earnings per share at East Buy Holding are $0.0500 (price ÷ EPS = P/E 56.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of East Buy Holding (KLTHF)?
The net margin of East Buy Holding is 0.1% (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 East Buy Holding (KLTHF)?
The return on equity (ROE) of East Buy Holding is 6.6% (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 East Buy Holding (KLTHF)?
On an EBIT basis the return on assets of East Buy Holding is 3.7% (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 East Buy Holding (KLTHF)?
The operating margin of East Buy Holding is 11.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at East Buy Holding (KLTHF)?
Revenue at East Buy Holding is growing +5.7% versus a year earlier (3y avg +94.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net cash does East Buy Holding (KLTHF) hold?
East Buy Holding holds more cash than debt, $2.4B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
Open the live analysis →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.