Paradise Entertainment Limited (PDSSF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Paradise Entertainment Limited $0.24, price $0.09, upside +158.4%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Paradise Entertainment 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. As of Sep 24, 2026.
How to read this chart
60‑month range $0.0293 – $0.1686 · fair‑value band $0.1909 – $0.2825 · the $0.0916 price screens below the $0.2367 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Sep 24, 2026.
Follow Paradise Entertainment in your weekly email
Every Wednesday you see whether Paradise Entertainment 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.
Paradise Entertainment Limited, an investment holding company, engages in sales and leasing of electronic gaming equipment and systems in Macau, and internationally. It operates through Gaming Systems and Innovative and Renewable Energy Solutions Business segments.
Show more
Paradise Entertainment Limited, an investment holding company, engages in sales and leasing of electronic gaming equipment and systems in Macau, and internationally. It operates through Gaming Systems and Innovative and Renewable Energy Solutions Business segments. It also engages in the development, sale, and leasing of electronic gaming equipment and systems. In addition, the company supplies smart charging stations and charging equipment for electric motorcycles, bicycles, vehicles, etc. Further, it provides management and consulting services; and procurement, market development, and technology and software development services, as well as develops and sells healthcare products; holds properties; and imports, exports, and sells frozen food products and packaged meats. The company was formerly known as LifeTec Group Limited and changed its name to Paradise Entertainment Limited in May 2007. The company was incorporated in 1996 and is headquartered in Central, Hong Kong. Paradise Entertainment Limited is a subsidiary of August Profit Investments Limited.
Stock analysis
Paradise Entertainment Limited (PDSSF) currently trades at $0.0916, while our model-based Fair Value estimate is $0.2367, implying the stock looks roughly 61.3% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $0.4100 per share, and 18 of the 22 models we run sit above the $0.0916 price.
Bear case: the Asset-Based group reads lowest at $0.0400, and 4 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: $0.1909 (bear) to $0.2825 (bull), the price of $0.0916 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 57/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Paradise Entertainment Limited reported revenue of HK$201M in FY2025 versus HK$494M in FY2021, a compound −20.1%/yr. Reported net income was HK$142M in FY2025.
Key figures
Market cap $105M · P/S ratio 0.52 · Dividend yield 14.0% · Net margin 70.3% · Return on equity 1.7% · Return on assets (EBIT) −4.7% · Operating margin −5.6% · Revenue (TTM) HK$201M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
For context, the median of 10 Consumer Cyclical peers we cover trades at 47% fair-value upside, at 158%, PDSSF screens cheaper than that median.
Fair Value models
Bear $0.1909Fair Value $0.2367Bull $0.2825
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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−81.5%
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.
−12.3%
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.
−10.6%
Start year 2020 (pandemic). Over 10 years: −15.6% a year
Revenue growth 26 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.
+7.6%
’14
’15
’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.
+43.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+29.1%
Dividend (yield on the price)14.0%
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.−89% → −31%
⚠ Revenue per share shrinking 6.1%/yr over ~10Y (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.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−29.6%
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 −31.1% a year for the price.
Compare Paradise Entertainment 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.Resorts & Casinos · 67 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+107.4% · Top 25%
Profitability
Return on equity (TTM)1.7% · Below median
Return on assets−0.9% · Bottom 25%
Net margin (TTM)70.3% · Top 25%
Operating margin (TTM)−5.6% · Bottom 25%
Growth and dividend
Revenue growth19.4% · Top 25%
Dividend yield (TTM)14.0% · Top 25%
Balance sheet
Debt / equity0.21× · Below median
Valuation Multiplesvs Resorts & Casinos 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). "Paradise Entertainment Limited Fair Value". https://www.fairvalue-calculator.com/stock/PDSSF
Frequently asked questions
Is Paradise Entertainment Limited (PDSSF) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $0.2367 versus the last price from Sep 25, 2026 of $0.0916, about +158% upside (undervalued).
What is the fair value of PDSSF?
Our model-based fair value for Paradise Entertainment Limited is $0.2367 (as of Sep 24, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): $0.0916.
What is the quality score of PDSSF?
Paradise Entertainment Limited has a Quality Score of 57/100. 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 Paradise Entertainment Limited (PDSSF)?
Our model-based price target is the fair value of $0.2367 (as of Sep 24, 2026) from 22 valuation models. Cautious scenario $0.1909, optimistic scenario $0.2825. It is a calculation from audited fundamentals, not an analyst target.
What is the Paradise Entertainment Limited stock forecast for 2026?
Our models put fair value at $0.2367, about +158% upside versus the last price from Sep 25, 2026 of $0.0916 (undervalued). Cautious scenario $0.1909, optimistic scenario $0.2825. The calculation is refreshed regularly with new filings.
What is the revenue of Paradise Entertainment Limited (PDSSF)?
Paradise Entertainment Limited reported trailing-twelve-month revenue of about HK$201M (latest available figure, as of Sep 24, 2026).
Does Paradise Entertainment Limited pay a dividend?
Paradise Entertainment Limited currently shows a dividend yield of about 14.01% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Paradise Entertainment Limited (PDSSF)?
For today's price to be fair in a discounted-cash-flow model, Paradise Entertainment Limited would have to grow free cash flow by -29.6 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -10.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of PDSSF use?
Our models discount Paradise Entertainment Limited at 12.6 %: a base by market capitalisation (micro), damped by beta 0.95, 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 Paradise Entertainment Limited that is -29.6 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Paradise Entertainment Limited (PDSSF) delivered so far?
Over the past 5 years revenue at Paradise Entertainment Limited grew -10.6 % a year. The price currently implies -29.6 % 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 Paradise Entertainment Limited (PDSSF) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Paradise Entertainment Limited (-29.6 % 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 Paradise Entertainment Limited (PDSSF)?
The free-cash-flow yield on the price is 31.94 %: that much free cash flow Paradise Entertainment Limited produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Paradise Entertainment Limited (PDSSF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Paradise Entertainment Limited it is $0.2367 per share (as of Sep 24, 2026), against a price of $0.0916. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Paradise Entertainment Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, PDSSF trades below its calculated fair value: price $0.0916, fair value $0.2367, a gap of about +158% (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 PDSSF?
No. The price is what the market pays today ($0.0916); the fair value is what the company's own numbers justify ($0.2367). For Paradise Entertainment Limited the two are $0.1451 per share apart. That gap is exactly why we show both numbers side by side.
How much is Paradise Entertainment Limited worth?
The market values Paradise Entertainment Limited at about $105M (market capitalisation, as of Sep 24, 2026). Per share that is $0.0916; our models calculate a fair value of $0.2367 per share.
What do the bullish and bearish scenarios say about PDSSF?
Our models span a range for Paradise Entertainment Limited: cautious scenario $0.1909, base $0.2367, optimistic $0.2825 per share (as of Sep 24, 2026, price $0.0916). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Paradise Entertainment Limited (PDSSF)?
Balance-sheet figures for Paradise Entertainment Limited (as of Sep 24, 2026): return on equity 1.7%, debt of 0.21 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
Which stocks are comparable to Paradise Entertainment Limited?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, Wynn Resorts, 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 Paradise Entertainment Limited stock attractive at the current price?
The data as of Sep 24, 2026: price $0.0916, calculated fair value $0.2367 (+158%), Quality Score 57/100, 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 PDSSF calculated?
We run Paradise Entertainment Limited through 22 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 $0.2367, 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. Paradise Entertainment Limited currently trades 61 % 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 Paradise Entertainment Limited (PDSSF)?
The latest price we hold is from Sep 25, 2026 and stands at $0.0916. Our model-based fair value is $0.2367, about +158% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Paradise Entertainment Limited right now?
The price is below even our cautious bear case ($0.1909). 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 (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Paradise Entertainment Limited
How large is the market capitalisation of Paradise Entertainment Limited (PDSSF)?
The market capitalisation of Paradise Entertainment Limited is $105M. 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 Paradise Entertainment Limited (PDSSF)?
The price-to-sales ratio of Paradise Entertainment Limited is 0.52 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Paradise Entertainment Limited (PDSSF)?
The dividend yield of Paradise Entertainment Limited is 14.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Paradise Entertainment Limited (PDSSF)?
The net margin of Paradise Entertainment Limited is 70.3% (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 Paradise Entertainment Limited (PDSSF)?
The return on equity (ROE) of Paradise Entertainment Limited is 1.7% (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 Paradise Entertainment Limited (PDSSF)?
On an EBIT basis the return on assets of Paradise Entertainment Limited is −4.7% (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 Paradise Entertainment Limited (PDSSF)?
The operating margin of Paradise Entertainment Limited is −5.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Paradise Entertainment Limited (PDSSF)?
Revenue at Paradise Entertainment Limited is growing +19.4% versus a year earlier (3y avg −12.3%). 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 Paradise Entertainment Limited (PDSSF)?
Earnings per share at Paradise Entertainment Limited are growing +48.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Paradise Entertainment Limited (PDSSF) hold?
Paradise Entertainment Limited holds more cash than debt, HK$259M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Paradise Entertainment Limited in the live analysis
One click puts Paradise Entertainment 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