BAIOO Family Interactive Limited

SEHK:2100 Stock Report

Market Cap: HK$696.7m

BAIOO Family Interactive Valuation

Is 2100 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 2100 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 2100 (HK$0.24) is trading above our estimate of fair value (HK$0.18)

Significantly Below Fair Value: 2100 is trading above our estimate of fair value.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 2100?

Key metric: As 2100 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 2100. This is calculated by dividing 2100's market cap by their current revenue.
What is 2100's PS Ratio?
PS Ratio1.1x
SalesCN¥604.44m
Market CapCN¥648.65m

Price to Sales Ratio vs Peers

How does 2100's PS Ratio compare to its peers?

The above table shows the PS ratio for 2100 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average1.4x
2458 Gala Technology Holding
0.9xn/aHK$552.0m
9990 Archosaur Games
1x26.4%HK$1.0b
6820 FriendTimes
1.3x18.8%HK$1.3b
8267 Linekong Interactive Group
2.4xn/aHK$250.2m
2100 BAIOO Family Interactive
1.1xn/aHK$696.7m

Price-To-Sales vs Peers: 2100 is good value based on its Price-To-Sales Ratio (1.1x) compared to the peer average (1.4x).


Price to Sales Ratio vs Industry

How does 2100's PS Ratio compare vs other companies in the HK Entertainment Industry?

6 CompaniesPrice / SalesEstimated GrowthMarket Cap
6860 FingerTango
0.3xn/aUS$24.65m
491 Emperor Culture Group
0.3xn/aUS$17.76m
1132 Orange Sky Golden Harvest Entertainment (Holdings)
0.2xn/aUS$15.11m
571 eSun Holdings
0.07xn/aUS$11.06m
2100 1.1xIndustry Avg. 1.5xNo. of Companies10PS01.22.43.64.86+
6 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: 2100 is good value based on its Price-To-Sales Ratio (1.1x) compared to the Hong Kong Entertainment industry average (1.5x).


Price to Sales Ratio vs Fair Ratio

What is 2100'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.

2100 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio1.1x
Fair PS Ration/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 2100'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