Cheap if able to sustain revenue, and a potential bargain if able to turn store openings into revenue growth

kaladorm

Invested

Community Contributor

Published

30 Sep 25

kaladorm's Fair Value

US$24.28

31.8% undervalued

30 Sep

US$16.55

n/a

-1.9%

n/a

-1.9%

You can edit this narrative until Oct 1 1:24 PM. Then, changes will post as Updates.

Author's Valuation

US$24.2831.8% undervalued

kaladorm's Fair Value

Narrative

Updates0

kaladorm'sFair Value

US$24.28

31.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

18.08%

Hospitality revenue growth rate

0.44%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.12%

Calculation

CN¥3.14b

Earnings '30

21.00x

PE Ratio '30

CN¥65.95b

Market Cap '30

CN¥65.95b

Market Cap '30

236.46m

No. shares '30

CN¥278.89

Share Price '30

CN¥278.89 Share Price '30

Discounted to 2025 @ 10.00% p.a.

CN¥173.17

Fair Value '25

CN¥173.17 Fair Value '25

Converted to USD @ 0.1402 CNY/USD Exchange Rate

US$24.28

Fair Value '25