EN DE

Tianjin Port Development Holdings (TJIPF) Fair Value & Analysis

Industrials · US · Market cap $493M

TP Tianjin Port Development Holdings logo Tianjin Port Development Holdings TJIPF · US
Price$0.0900
Fair Value$0.0798
Upside-11.3%
Quality55/100
Watch Tianjin Port Development Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.7% net margin
Low debt · generates free cash flow
Ranks above peers (6/10)
Narrow moat 36/100
Evidence: Medium Range $0.0572 – $0.1146 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from $0.2480 to $0.0798 (−67.8%) since Jul 31, 2026.

A solid business, but screening 11% overvalued on our models.

What matters now

  • A fairly wide model range ($0.0572 to $0.1146) leaves room in how you read the outcome.
  • Our model range runs from $0.0572 (bear) to $0.1146 (bull), base $0.0798. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 55/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$0.1222 $0.0411 Fair Value $0.0798 Aug 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

60‑month range $0.0411 – $0.1222 · fair‑value band $0.0572 – $0.1146 · the $0.0900 price screens above the $0.0798 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Tianjin Port Development Holdings (TJIPF) currently trades at $0.0900, while our model-based Fair Value estimate is $0.0798, implying the stock looks roughly 11.3% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Tianjin Port Development Holdings generated revenue of $11.7B at a net margin of 5.7%. Revenue declined 3.7% year over year. It earns a return on equity of 5.5%. The balance sheet holds a net cash position of $1.9B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $0.0572 (bear case) to $0.1146 (bull case); at $0.0900, the current price sits within 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. The share trades about 26% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 7% fair-value upside, at -11%, TJIPF screens richer 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
Growth DCF $0.0910 $0.1257 $0.1726 80
Residual Income $0.0588 $0.0581 $0.0504 76
Rev-Margin DCF $0.0980 $0.1481 $0.2087 74
All 26 models by family
DCF Models
FCF DCF $0.0914 $0.1288 $0.1821 38
Owner Earnings $0.0567 $0.0756 $0.1022 31
5Y Revenue Exit $0.0980 $0.1485 $0.2150 39
5Y EBITDA Exit $0.1548 $0.2598 $0.3869 41
5Y P/E Exit $0.0816 $0.1166 $0.1544 38
10Y Revenue Exit $0.0921 $0.1359 $0.1978 36
10Y EBITDA Exit $0.1281 $0.2080 $0.3225 37
10Y P/E Exit $0.0847 $0.1148 $0.1537 35
Earnings-Based
Graham-Dodd $0.0259 $0.0977 $0.1320 54
Lynch FV $0.0238 $0.0340 $0.0438 50
PEG = 1.0 $0.0238 $0.0340 $0.0438 46
EPV $0.0861 $0.0949 $0.1022 59
Dividend Discount
Gordon GGM $0.0123 $0.0221 $0.0301 70
DDM Multi-Stage $0.0123 $0.0200 $0.0235 61
Multiples
P/E Multiple $0.0599 $0.0798 $0.0998 63
P/S Multiple $0.0483 $0.0644 $0.0805 58
P/B Multiple $0.0483 $0.0644 $0.0805 55
EV/EBIT $0.1677 $0.2164 $0.2650 53
EV/EBITDA $0.2150 $0.2798 $0.3442 54
EV/Revenue $0.1054 $0.1411 $0.1772 43
Asset-Based
NCAV (Graham) $0.0413 $0.0553 $0.0826 50
Growth DCF
Growth DCF $0.0910 $0.1257 $0.1726 80
Rev-Margin DCF $0.0980 $0.1481 $0.2087 74
Economic Profit
Residual Income $0.0588 $0.0581 $0.0504 76
ROIC Compounder $0.0872 $0.1022 $0.1211 72
Growth Earnings
Growth-Adj P/E $0.0434 $0.0620 $0.0805 68

Widest divergence: DCF Models ($0.1288) versus Dividend Discount ($0.0200). Highest evidence: Growth DCF (80).

Notify me when TJIPF reaches fair value

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

Key figures & financial health

Revenue (TTM) $11.7B
Revenue growth (YoY) -3.7%
Net margin 5.7%
Return on equity 5.5%
Free cash flow $1.2B FY2025
P/E ratio 9.0
More key figures
Operating margin 17.0%
EPS (TTM) $0.0100
EPS growth (YoY) +6.8%
Net cash $1.9B FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 57

Profitability 23
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 82
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

Tianjin Port Development Holdings Limited, together with its subsidiaries, engages in the port operation business in China. It operates in two segments, Cargo Handling and Other Port Ancillary Services.

Full company description

Tianjin Port Development Holdings Limited, together with its subsidiaries, engages in the port operation business in China. It operates in two segments, Cargo Handling and Other Port Ancillary Services. The company offers container handling and non-containerized cargo handling services for coke, coal, metal ore, crude oil, automobiles, and liquid/general/break bulk. It is also involved in owning and operating tugboats; shipping agency services; cargoes and container tally verification, stuffing/stripping, measuring, weighing, loading/unloading supervision, and damaged identification; and warehousing, logistics, and other port ancillary services, as well as treasury services. The company was founded in 1968 and is headquartered in Causeway Bay, Hong Kong. Tianjin Port Development Holdings Limited operates as a subsidiary of Tianjin Port Overseas Holding Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tianjin Port Development Holdings reported revenue of $11.7B in FY2025 versus $17.4B in FY2021, a compound −9.4%/yr. Reported net income was $668M in FY2025, compounding −7.8%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$11.7B
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.
−7.5%
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.
−1.9%
Avg. growth/yr (19Y) 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.
+15.4%
Revenue −9.4%/yr
FY21 $17.4B
FY22 $13.0B
FY23 $13.5B
FY24 $13.7B
FY25 $11.7B
Net income −7.8%/yr
FY21 $923M
FY22 $345M
FY23 $729M
FY24 $690M
FY25 $668M
Character of growth · EPS growth decomposed (2014-2025) +0.5 % p.a.
Revenue per share −6.4 pp

of which total revenue −6.4 pp · buybacks/dilution +0.0 pp

EBIT margin +3.1 pp
Tax rate +1.2 pp
Residual (interest, one-offs) +2.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

TJIPF screens 11% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

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). "Tianjin Port Development Holdings Fair Value". https://www.fairvalue-calculator.com/stock/TJIPF

Peer Group

Marine Shipping · 233 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 55 · Above median
Fair Value upside −11% · Below median
Return on equity (TTM) 6% · Below median
Return on assets 3% · Above median
Net margin (TTM) 6% · Below median
Operating margin (TTM) 17% · Above median
Revenue growth -4% · Below median
Debt / equity 0.20× · Lower than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 9.0× · Cheaper than median
P/FCF 0.4× · 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 19 · sector 23
FUTURE 0 · sector 18
PAST 22 · sector 26
HEALTH 90 · sector 88
DIVIDEND 0 · sector 45

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,658 ₹1,041 -37%
A.P. Møller - Mærsk A/S MAERSKA kr 16,810 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥15.25 ¥49.90 +227%
HMM Co 011200 21,350 KRW 33,795 KRW +58%
JSW Infrastructure Limited JSWINFRA ₹346.60 ₹126.31 -64%
Wan Hai Lines Ltd 2615 87.10 TWD 212.79 TWD +144%
PT Transcoal Pacific Tbk, a shipping company, TCPI 3,640 IDR 368.32 IDR -90%
Pan Ocean Co 028670 5,630 KRW 11,840 KRW +110%
Sociedad Matriz SAAM S.A SMSAAM 136.33 CLP 146.31 CLP +7%
PT Ancara Logistics Indonesia Tbk ALII 795.00 IDR 350.80 IDR -56%

Compare Tianjin Port Development Holdings 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tianjin Port Development Holdings (TJIPF) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $0.0798 versus a price of $0.0900, about −11% (overvalued).
What is the fair value of TJIPF?
Our model-based fair value for Tianjin Port Development Holdings is $0.0798 (as of Aug 13, 2026), built from audited fundamentals. The current price is $0.0900.
What is the quality score of TJIPF?
Tianjin Port Development Holdings has a Quality Score of 55/100. 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 Tianjin Port Development Holdings (TJIPF)?
Tianjin Port Development Holdings reported trailing-twelve-month revenue of about $11.7B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of TJIPF?
The net profit margin of Tianjin Port Development Holdings is about 5.7%, meaning it keeps roughly 5.7% of revenue as net income. 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 Tianjin Port Development Holdings 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.