Kafelaku Coffee Holding Valuation

Q: What is the Fair Price of 1869 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

1869 (HK$0.14) is trading below our estimate of [[fair value]] (HK$0.16)

Is 1869 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1869 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow

Simply Wall St

HK$0.16

Fair Value

14.2% undervalued

Number of Analysts

Below Fair Value: 1869 (HK$0.14) is trading below our estimate of fair value (HK$0.16)

Significantly Below Fair Value: 1869 is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1869?

Key metric: As 1869 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 1869. This is calculated by dividing 1869's market cap by their current revenue.
What is 1869's PS Ratio?
PS Ratio	1.2x
Sales	HK$159.58m
Market Cap	HK$190.38m

1869 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.3x
Enterprise Value/EBITDA	-53.8x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 1869's PS Ratio compare to its peers?

The above table shows the PS ratio for 1869 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	1.6x
8213 StarGlory Holdings	3.7x	n/a	HK$231.7m
1181 Tang Palace (China) Holdings	0.2x	n/a	HK$226.0m
8527 JLogo Holdings	2x	n/a	HK$182.5m
1314 Tsui Wah Holdings	0.3x	n/a	HK$307.6m
1869 Kafelaku Coffee Holding	1.2x	n/a	HK$190.4m

Price-To-Sales vs Peers: 1869 is good value based on its Price-To-Sales Ratio (1.2x) compared to the peer average (1.6x).

Price to Sales Ratio vs Industry

How does 1869's PS Ratio compare vs other companies in the HK Hospitality Industry?

17 Companies	Price / Sales	Estimated Growth	Market Cap
200 Melco International Development	0.2x	7.1%	US$690.60m
520 Xiabuxiabu Catering Management (China) Holdings	0.2x	8.7%	US$116.82m
573 Tao Heung Holdings	0.2x	n/a	US$57.33m
355 Century City International Holdings	0.2x	n/a	US$50.85m

17 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 1869 is expensive based on its Price-To-Sales Ratio (1.2x) compared to the Hong Kong Hospitality industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is 1869's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1869 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 1869's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/01/10 12:16
End of Day Share Price	2025/01/10 00:00
Earnings	2024/06/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Kafelaku Coffee Holding Limited is covered by 0 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution