EN DE

Dreamland Limited (TDIC) Fair Value & Analysis

Communication Services · US · Market cap $9.0M

DL Dreamland Limited logo Dreamland Limited TDIC · US
Price$2.72
Fair Value$7.84
Upside+188.2%
Quality29/100
Watch Dreamland Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -60.8% net margin
Moderate debt · negative free cash flow
Mixed vs. peers (4/10)
Narrow moat 19/100
Evidence: Medium Range $4.65 – $31.36 Share as image

Fair value as of: Jul 21, 2026

From 15 valuation models · updated 21 days ago

Share price −31.7% over the past month.

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

What matters now

  • The large discount to fair value meets weak quality (29/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($4.65). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide ($4.65 to $31.36). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (12 months)

$908.75 $2.37 Fair Value $7.84 Jul 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 21, 2026.

How to read this chart

12‑month range $2.37 – $908.75 · fair‑value band $4.65 – $31.36 · the $2.72 price screens below the $7.84 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Dreamland Limited (TDIC) currently trades at $2.72, while our model-based Fair Value estimate is $7.84, implying the stock looks roughly 188.2% undervalued today. The Quality Score stands at 29/100 (below-average quality), in the Communication Services 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: medium), always confirm before acting.

Over the trailing twelve months, Dreamland Limited generated revenue of $54.8M at a net margin of -60.8%. Revenue grew 28.9% year over year. The balance sheet holds a net cash position of $2.6M. Fundamentals as of Jul 21, 2026

Our scenario range runs from $4.65 (bear case) to $31.36 (bull case); at $2.72, 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 Communication Services peers we cover trades at -1% fair-value upside, at 188%, TDIC 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 $25.97 $43.99 $840.08 76
ROIC Compounder $10.42 $10.77 $11.05 72
Growth-Adj P/E $139.17 $198.81 $258.46 68
All 15 models by family
DCF Models
Owner Earnings $8.74 $9.93 $12.01 31
Earnings-Based
Graham-Dodd $29.10 $202.93 $284.78 54
Lynch FV $104.84 $149.77 $194.71 50
PEG = 1.0 $104.84 $149.77 $194.71 46
EPV $10.42 $10.77 $11.05 59
Multiples
P/E Multiple $70.61 $94.14 $117.68 63
P/S Multiple $54.56 $72.75 $90.93 58
P/B Multiple $15.61 $20.81 $26.01 55
EV/EBIT $13.69 $15.75 $17.81 53
EV/EBITDA $30.19 $37.75 $45.31 54
EV/Revenue $12.20 $14.21 $16.22 43
Asset-Based
NCAV (Graham) $2.97 $3.98 $5.94 50
Economic Profit
Residual Income $25.97 $43.99 $840.08 76
ROIC Compounder $10.42 $10.77 $11.05 72
Growth Earnings
Growth-Adj P/E $139.17 $198.81 $258.46 68

Widest divergence: Growth Earnings ($198.81) versus Asset-Based ($3.98). Highest evidence: Residual Income (76).

Notify me when TDIC reaches fair value

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

Key figures & financial health

Revenue (TTM) $54.8M
Revenue growth (YoY) +28.9%
Net margin -60.8%
Return on equity -183%
Free cash flow −$25.3M FY2025
Operating margin -91.6%
More key figures
EPS (TTM) $-17.42
EPS growth (YoY) -35.2%
Net cash $2.6M FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 29/100

Of which business quality 34 · Market factors (momentum, volatility) 0

Profitability 64
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 33
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 80
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

Dreamland Limited, through its subsidiaries, engages in event management business in Hong Kong. The company provides event management services, such as trade shows, conferences, concerts, exhibitions, charity galas, and brand promotion events.

Full company description

Dreamland Limited, through its subsidiaries, engages in event management business in Hong Kong. The company provides event management services, such as trade shows, conferences, concerts, exhibitions, charity galas, and brand promotion events. It is also involved in the organizing, planning, promoting, and managing themed touring walk-through experience events for intellectual property owners; designing and sale of merchandise used as gifts and event management for brands, such as setting-up and running of pop-up stores and organizing store opening/product launch press events for labels; and procurement and sale of goods/drinks. The company was founded in 2016 and is headquartered in Kowloon, Hong Kong.

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

Revenue & earnings trend

FY2023 – FY2025 · reported fiscal years

Dreamland Limited reported revenue of $45.8M in FY2025 versus $3.6M in FY2023, a compound +256.0%/yr. Reported net income was $6.4M in FY2025.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$45.8M
Latest YoY
+124.1%
Revenue +256.0%/yr
FY23 $3.6M
FY24 $20.4M
FY25 $45.8M
Net income
FY23 −$483K
FY24 $7.1M
FY25 $6.4M

Watch TDIC: 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). "Dreamland Limited Fair Value". https://www.fairvalue-calculator.com/stock/TDIC

Peer Group

Advertising Agencies · 199 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 29 · Bottom 25%
Fair Value upside +188% · Top 25%
Return on assets -41% · Bottom 25%
Net margin (TTM) -61% · Bottom 25%
Operating margin (TTM) -92% · Bottom 25%
Revenue growth 29% · Top 25%
Debt / equity 0.66× · Higher than 75% of peers

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/B 1.01× · Cheaper than median
P/S (TTM) 0.16× · 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.

VALUE 100 · sector 19
FUTURE 100 · sector 8
PAST 0 · sector 7
HEALTH 67 · sector 98
DIVIDEND 0 · sector 66

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $506.98 $181.37 -64%
Publicis Groupe S.A PUB €87.16 €146.36 +68%
Omnicom Group OMC $80.75 $99.84 +24%
Focus Media Information Technology Co 002027 ¥5.00 ¥4.08 -18%
The Trade Desk, Inc TTD $19.37 $20.76 +7%
BlueFocus Intelligent Communications Group 300058 ¥13.81 ¥1.50 -89%
JCDecaux SE DEC €21.28 €20.99 -1%
WPP plc WPP $18.13 $18.56 +2%
Easy Click Worldwide Network Technology Co 301171 ¥28.85 ¥5.62 -81%
Mobvista Inc 1860 HK$11.15 HK$6.43 -42%

Compare Dreamland Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Frequently asked questions

Is Dreamland Limited (TDIC) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $7.84 versus a price of $2.72, about +188% (undervalued).
What is the fair value of TDIC?
Our model-based fair value for Dreamland Limited is $7.84 (as of Jul 21, 2026), built from audited fundamentals. The current price is $2.72.
What is the quality score of TDIC?
Dreamland Limited has a Quality Score of 29/100. 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 Dreamland Limited (TDIC)?
Dreamland Limited reported trailing-twelve-month revenue of about $54.8M (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TDIC?
The net profit margin of Dreamland Limited is about -60.8%, 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 Dreamland Limited 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.