EN DE

SU Group Holdings Limited Ordinary Shares (SUGP) Fair Value & Analysis

Industrials · US · Market cap $4.9M

SG SU Group Holdings Limited Ordinary Shares logo SU Group Holdings Limited Ordinary Shares SUGP · US
Price$2.78
Fair Value$8.00
Upside+188.3%
Quality45/100
Watch SU Group Holdings Limited Ordinary Shares for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 188% below our fair value of $8.00
generates free cash flow

Risks

!Mixed Growth
!Loss over the last twelve months · -9.6% net margin · fiscal year 2025 5.8%
!Mixed vs. peers (4/10)
!Narrow moat 15/100
Mixed Growth
Loss over the last twelve months · -9.6% net margin · fiscal year 2025 5.8%
generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 15/100
Evidence: High Range $6.00 – $10.00 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 7 days ago

Fair value updated Aug 13, 2026, revised from $2.97 to $8.00 (+169.4%) since Jul 19, 2026. Share price +1.8% over the past month.

Below-average quality, screening 188% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($6.00). The market is more pessimistic than our downside scenario.
  • Solid quality (45/100) 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 (3 years)

$200.00 $1.91 Fair Value $8.00 Jan 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

31‑month range $1.91 – $200.00 · fair‑value band $6.00 – $10.00 · the $2.78 price screens below the $8.00 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

SU Group Holdings Limited Ordinary Shares (SUGP) currently trades at $2.78, while our model-based Fair Value estimate is $8.00, implying the stock looks roughly 188.3% undervalued today. The Quality Score stands at 45/100 (below-average quality), in the Industrials 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: high), always confirm before acting.

Over the trailing twelve months, SU Group Holdings Limited Ordinary Shares generated revenue of $192M at a net margin of -9.6%. Revenue declined 6.5% year over year. It earns a return on equity of -20.1%. The balance sheet holds a net cash position of $45.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $6.00 (bear case) to $10.00 (bull case); at $2.78, 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. For context, the median of 10 Industrials peers we cover trades at 6% fair-value upside, at 188%, SUGP 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 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
Highest evidence
Residual Income $2.82 $3.06 $3.54 76
Growth DCF $6.18 $8.83 $12.96 72
Growth-Adj P/E $12.21 $17.44 $22.67 68
All 24 models by family
DCF Models
FCF DCF $6.47 $8.32 $13.71 38
Owner Earnings $6.11 $10.19 $17.33 31
5Y Revenue Exit $5.97 $8.76 $14.58 39
5Y EBITDA Exit $6.70 $10.23 $17.15 41
5Y P/E Exit $7.38 $14.03 $23.06 38
10Y Revenue Exit $6.02 $10.36 $12.95 36
10Y EBITDA Exit $6.60 $11.70 $20.39 37
10Y P/E Exit $7.03 $12.95 $22.60 35
Earnings-Based
Graham-Dodd $2.59 $18.07 $25.35 54
Lynch FV $9.33 $13.33 $17.33 50
PEG = 1.0 $9.33 $13.33 $17.33 46
EPV $4.33 $4.62 $4.86 59
Multiples
P/E Multiple $6.00 $8.00 $10.00 63
P/S Multiple $4.86 $6.48 $8.10 58
P/B Multiple $4.86 $6.48 $8.10 55
EV/EBIT $6.86 $8.52 $10.18 53
EV/EBITDA $6.81 $8.46 $10.11 54
EV/Revenue $5.43 $6.95 $8.48 43
Asset-Based
NCAV (Graham) $1.75 $2.34 $3.49 50
Growth DCF
Growth DCF $6.18 $8.83 $12.96 72
Rev-Margin DCF $6.38 $9.74 $16.79 67
Economic Profit
Residual Income $2.82 $3.06 $3.54 76
ROIC Compounder $4.88 $6.12 $6.75 67
Growth Earnings
Growth-Adj P/E $12.21 $17.44 $22.67 68

Widest divergence: Growth Earnings ($17.44) versus Asset-Based ($2.34). Highest evidence: Residual Income (76).

Notify me when SUGP reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $192M
Revenue growth (YoY) -6.5%
Net margin -9.6%
Return on equity -20.1%
Free cash flow $10.9M FY2025
Operating margin -17.8%
More key figures
EPS (TTM) $-1.70
EPS growth (YoY) -2.5%
Net cash $45.0M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 54 · Market factors (momentum, volatility) 14

Profitability 54
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 45
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

SU Group Holdings Limited, through its subsidiaries, operates as an integrated security-related services company in Hong Kong and internationally. It operates in two segments, Security-Related Engineering Services Business, and Security Guarding and Screening Services Business.

Full company description

SU Group Holdings Limited, through its subsidiaries, operates as an integrated security-related services company in Hong Kong and internationally. It operates in two segments, Security-Related Engineering Services Business, and Security Guarding and Screening Services Business. The company provides security-related engineering, security guarding and screening, and related vocational training services. It also engages in the design, supply, installation, maintenance, and testing and commissioning of various security systems. In addition, the company offers threat detection systems, including X-ray machines, trace detection products, metal detectors, and mail screening machines; traffic and pedestrian control systems, such as traffic control, automatic fare control, automatic door, and people counting systems, as well as turnstiles; and ELV systems, such as CCTV systems, access control systems, public address systems, and building management systems. Further, the company provides screening services, such as the detection of explosives, and incendiary devices in air cargo consignment and detection of dangerous goods through threat detection systems by screeners; and training courses for basic security services, mandatory basic safety, and training revalidation courses. Additionally, it offers leasing equipment and project and maintenance services. SU Group Holdings Limited was founded in 1998 and is headquartered in Kwun Tong, Hong Kong. SU Group Holdings Limited is a subsidiary of Exceptional Engineering Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SU Group Holdings Limited Ordinary Shares reported revenue of $182M in FY2025 versus $118M in FY2021, a compound +11.6%/yr. Reported net income was $10.7M in FY2025, compounding +16.4%/yr from FY2021.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$182M
Latest YoY
+11.3%
Avg. growth/yr (3Y) 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.
+10.1%
Avg. growth/yr (5Y) 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.
+73.9%
Revenue +11.6%/yr
FY21 $118M
FY22 $136M
FY23 $20.9M
FY24 $164M
FY25 $182M
Net income +16.4%/yr
FY21 $5.8M
FY22 $7.8M
FY23 $1.2M
FY24 $9.7M
FY25 $10.7M

Watch SUGP: 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). "SU Group Holdings Limited Ordinary Shares Fair Value". https://www.fairvalue-calculator.com/stock/SUGP

Peer Group

Security & Protection Services · 113 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 45 · Bottom 25%
Fair Value upside +193% · Top 25%
Return on assets -8% · Bottom 25%
Net margin (TTM) -10% · Bottom 25%
Operating margin (TTM) -18% · Bottom 25%
Revenue growth -7% · Bottom 25%

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/B 0.05× · Cheaper than 75% of peers
P/S (TTM) 0.03× · Cheaper than 75% of peers
P/FCF 0.5× · Cheaper than 75% of peers

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 32
FUTURE0 · sector 38
PAST0 · sector 19
HEALTH0 · sector 99
DIVIDEND0 · sector 53

Insider activity: 35/100

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 Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 360.50 kr 269.97 -25%
Verisure plc VSURE €9.33 €12.40 +33%
Allegion plc ALLE $166.11 $127.80 -23%
Securitas AB SECUB kr 147.90 kr 186.34 +26%
Zhejiang Dahua Technology Co 002236 ¥16.46 ¥31.47 +91%
MSA Safety Incorporated MSA $192.04 $116.42 -39%
ADT Inc ADT $7.31 $16.68 +128%
The Brink's Company BCO $113.96 $121.18 +6%
Brady Corporation BRC $95.12 $72.32 -24%
The GEO Group GEO $31.45 $25.50 -19%

Compare SU Group Holdings Limited Ordinary Shares with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

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 screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is SU Group Holdings Limited Ordinary Shares (SUGP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $8.00 versus a price of $2.78, about +188% (undervalued).
What is the fair value of SUGP?
Our model-based fair value for SU Group Holdings Limited Ordinary Shares is $8.00 (as of Aug 13, 2026), built from audited fundamentals. The current price: $2.78.
What is the quality score of SUGP?
SU Group Holdings Limited Ordinary Shares has a Quality Score of 45/100. 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 SU Group Holdings Limited Ordinary Shares (SUGP)?
SU Group Holdings Limited Ordinary Shares reported trailing-twelve-month revenue of about $192M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SUGP?
The net profit margin of SU Group Holdings Limited Ordinary Shares is about -9.6%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 SU Group Holdings Limited Ordinary Shares 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.