BeijingWest Industries International Limited (NFGRF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of BeijingWest Industries International Limited $0.16, price $0.58, upside -72.6%, quality 39 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch BeijingWest Industries International 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $0.0004 – $0.6863 · fair‑value band $0.1100 – $0.2700 · the $0.5844 price screens above the $0.1600 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow BeijingWest Industries International in your weekly email
Every Wednesday you see whether BeijingWest Industries International 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.
BeijingWest Industries International Limited, an investment holding company, engages in the manufacture, sale, and trading of automotive parts and components in Germany, the United Kingdom, the United States, Mainland China, and internationally. The company primarily offers automotive suspension products for use in passenger vehicles.
Show more
BeijingWest Industries International Limited, an investment holding company, engages in the manufacture, sale, and trading of automotive parts and components in Germany, the United Kingdom, the United States, Mainland China, and internationally. The company primarily offers automotive suspension products for use in passenger vehicles. It also provides research and technical services. The company was formerly known as Norstar Founders Group Limited and changed its name to BeijingWest Industries International Limited in January 2014. The company was incorporated in 2001 and is based in Wan Chai, Hong Kong. BeijingWest Industries International Limited is a subsidiary of BWI Company Limited.
Stock analysis
BeijingWest Industries International Limited (NFGRF) currently trades at $0.5844, while our model-based Fair Value estimate is $0.1600, 72.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $0.1700 per share, and 0 of the 10 models we run sit above the $0.5844 price.
Bear case: the Asset-Based group reads lowest at $0.0800, and 10 of the 10 models stay below the price. Evidence for this calculation is low.
Scenario range: $0.1100 (bear) to $0.2700 (bull), the price of $0.5844 sits above 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 39/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
BeijingWest Industries International Limited reported revenue of HK$3.0B in FY2025 versus HK$2.6B in FY2021, a compound +3.3%/yr. Reported net income was −HK$41.9M in FY2025.
Key figures
Market cap $605M · P/S ratio 0.20 · EPS (TTM) $−0.0100 · Net margin −1.4% · Return on equity −5.5% · Return on assets (EBIT) −1.8% · Operating margin 0.8% · Revenue (TTM) HK$3.0B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 448% 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 −73%, NFGRF screens richer than that median.
Fair Value models
Bear $0.1100Fair Value $0.1600Bull $0.2700
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.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.41/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+6.9%
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.
+6.2%
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.
+5.1%
Start year 2020 (pandemic). Over 10 years: +0.0% a year
Revenue growth 22 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.
+2.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−3.8% (2020) → −0.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+47.0%
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 HKD, Hong Kong: IMF forecast 2.1% a year to 2030, 1.8% from 2016 to 2025) that is about +44.0% a year for the price.
Compare BeijingWest Industries International 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.Auto Parts · 661 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−88.3% · Bottom 25%
Profitability
Return on assets−1.2% · Bottom 25%
Net margin (TTM)−1.4% · Bottom 25%
Operating margin (TTM)0.8% · Bottom 25%
Growth and dividend
Revenue growth1.0% · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/B0.79× · Cheapest 25%
P/S (TTM)0.20× · Cheapest 25%
P/FCF16.9× · Pricier than median
EV/EBITDA11.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 26
FUTURE (revenue growth)5· sector 29
PAST (return on equity)0· sector 30
HEALTH (low debt)100· sector 95
DIVIDEND (yield)0· sector 38
VALUE 0: the price sits above our fair-value range.
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). "BeijingWest Industries International Limited Fair Value". https://www.fairvalue-calculator.com/stock/NFGRF
Frequently asked questions
Is BeijingWest Industries International Limited (NFGRF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $0.1600 versus the last price from Sep 25, 2026 of $0.5844, about −73% upside (overvalued).
What is the fair value of NFGRF?
Our model-based fair value for BeijingWest Industries International Limited is $0.1600 (as of Sep 24, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): $0.5844.
What is the quality score of NFGRF?
BeijingWest Industries International Limited has a Quality Score of 39/100. 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 BeijingWest Industries International Limited (NFGRF)?
Our model-based price target is the fair value of $0.1600 (as of Sep 24, 2026) from 10 valuation models. Cautious scenario $0.1100, optimistic scenario $0.2700. It is a calculation from audited fundamentals, not an analyst target.
What is the BeijingWest Industries International Limited stock forecast for 2026?
Our models put fair value at $0.1600, about −73% upside versus the last price from Sep 25, 2026 of $0.5844 (overvalued). Cautious scenario $0.1100, optimistic scenario $0.2700. The calculation is refreshed regularly with new filings.
What is the revenue of BeijingWest Industries International Limited (NFGRF)?
BeijingWest Industries International Limited reported trailing-twelve-month revenue of about HK$3.0B (latest available figure, as of Sep 24, 2026).
What growth is priced into BeijingWest Industries International Limited (NFGRF)?
For today's price to be fair in a discounted-cash-flow model, BeijingWest Industries International Limited would have to grow free cash flow by +47.0 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of NFGRF use?
Our models discount BeijingWest Industries International Limited at 11.1 %: a base by market capitalisation (small), damped by beta 0.97, 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 BeijingWest Industries International Limited that is +47.0 % per year a year over ten years, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has BeijingWest Industries International Limited (NFGRF) delivered so far?
Over the past 5 years revenue at BeijingWest Industries International Limited grew +5.1 % a year. The price currently implies +47.0 % 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 BeijingWest Industries International Limited (NFGRF) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into BeijingWest Industries International Limited (+47.0 % 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 BeijingWest Industries International Limited (NFGRF)?
The free-cash-flow yield on the price is 0.91 %: that much free cash flow BeijingWest Industries International Limited produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of BeijingWest Industries International Limited (NFGRF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For BeijingWest Industries International Limited it is $0.1600 per share (as of Sep 24, 2026), against a price of $0.5844. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is BeijingWest Industries International Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, NFGRF trades above its calculated fair value: price $0.5844, fair value $0.1600, a gap of about −73% (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 NFGRF?
No. The price is what the market pays today ($0.5844); the fair value is what the company's own numbers justify ($0.1600). For BeijingWest Industries International Limited the two are $0.4244 per share apart. That gap is exactly why we show both numbers side by side.
How much is BeijingWest Industries International Limited worth?
The market values BeijingWest Industries International Limited at about $605M (market capitalisation, as of Sep 24, 2026). Per share that is $0.5844; our models calculate a fair value of $0.1600 per share.
What do the bullish and bearish scenarios say about NFGRF?
Our models span a range for BeijingWest Industries International Limited: cautious scenario $0.1100, base $0.1600, optimistic $0.2700 per share (as of Sep 24, 2026, price $0.5844). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of BeijingWest Industries International Limited (NFGRF)?
Balance-sheet figures for BeijingWest Industries International Limited (as of Sep 24, 2026): return on equity −5.5%. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is NFGRF from its 52-week high?
BeijingWest Industries International Limited trades at $0.5844, about 15% below its 52-week high of $0.6863 and 448% above the low of $0.1067 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $0.1600 is for.
Which stocks are comparable to BeijingWest Industries International Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry 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 BeijingWest Industries International Limited stock attractive at the current price?
The data as of Sep 24, 2026: price $0.5844, calculated fair value $0.1600 (−73%), Quality Score 39/100, from 10 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 NFGRF calculated?
We run BeijingWest Industries International Limited through 10 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 $0.1600, 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 14.5 % above its aggregate fair value. BeijingWest Industries International Limited 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 is the share price of BeijingWest Industries International Limited (NFGRF)?
The latest price we hold is from Sep 25, 2026 and stands at $0.5844. Our model-based fair value is $0.1600, about −73% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with BeijingWest Industries International Limited right now?
The price sits above even our optimistic bull case ($0.2700). The favourable scenario is already priced in. Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range ($0.1100 to $0.2700) leaves room in how you read the outcome.
Key figures of BeijingWest Industries International Limited
How large is the market capitalisation of BeijingWest Industries International Limited (NFGRF)?
The market capitalisation of BeijingWest Industries International Limited is $605M. 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 BeijingWest Industries International Limited (NFGRF)?
The price-to-sales ratio of BeijingWest Industries International Limited is 0.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of BeijingWest Industries International Limited (NFGRF)?
Earnings per share at BeijingWest Industries International Limited are $−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of BeijingWest Industries International Limited (NFGRF)?
The net margin of BeijingWest Industries International Limited is −1.4% (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 BeijingWest Industries International Limited (NFGRF)?
The return on equity (ROE) of BeijingWest Industries International Limited is −5.5% (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 BeijingWest Industries International Limited (NFGRF)?
On an EBIT basis the return on assets of BeijingWest Industries International Limited is −1.8% (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 BeijingWest Industries International Limited (NFGRF)?
The operating margin of BeijingWest Industries International Limited is 0.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at BeijingWest Industries International Limited (NFGRF)?
Revenue at BeijingWest Industries International Limited is growing +1.0% versus a year earlier (3y avg +6.2%). 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 BeijingWest Industries International Limited (NFGRF)?
Earnings per share at BeijingWest Industries International Limited are growing +95.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does BeijingWest Industries International Limited (NFGRF) carry?
The net debt of BeijingWest Industries International Limited is HK$132M (fiscal year 2025, ≈ 3.7 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 BeijingWest Industries International Limited in the live analysis
One click puts BeijingWest Industries International 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