MIXUE Group

MIXUE Group will achieve 25% profit over the next 3 years

XK789

Invested

Community Contributor

Published

03 Mar 25

Updated

23 Mar 25

Views

207

n/a

XK789's Fair Value

n/a

-39.3%

5.8%

-39.3%

5.8%

You can edit this narrative until May 14 2:39 AM. Then, changes will post as Updates.

Author's Valuation

HK$366.2416.9% undervalued

XK789's Fair Value

Shared on 23 Mar 25

Fair value Decreased 4.52%

XK789 has decreased revenue growth from 7.0% to 5.0% and decreased profit margin from 30.0% to 25.0%.

1 view

Shared on 21 Mar 25

Fair value Increased 23%

XK789 has decreased revenue growth from 25.0% to 7.0%, increased profit margin from 17.9% to 30.0% and increased future PE multiple from 16.9x to 24.0x.

1 view

Valuator

Company Info

Notes

XK789'sFair Value

HK$366.24

16.9% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

10.14%

Historical revenue growth rate

N/A

Hospitality revenue growth rate

0.42%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.61%

Calculation

CN¥6.82b

Earnings '27

24.00x

PE Ratio '27

CN¥163.70b

Market Cap '27

CN¥163.70b

Market Cap '27

360.00m

No. shares '27

CN¥454.73

Share Price '27

CN¥454.73 Share Price '27

Discounted to 2024 @ 10.00% p.a.

CN¥341.65

Fair Value '24

CN¥341.65 Fair Value '24

Converted to HKD @ 1.0723 CNY/HKD Exchange Rate

HK$366.35

Fair Value '24