As of 2025-07-16, the Fair Value of Tian Shan Development (Holding) Ltd (2118.HK) is -1.24 HKD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 1.97 HKD, the upside of Tian Shan Development (Holding) Ltd is -163.12%.
With the market price of 1.97 HKD and our fair value calculation, Tian Shan Development (Holding) Ltd (2118.HK) is not a good investment. Investing in 2118.HK stocks now will result in a potential loss of 163.12%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 5Y Avg | |
| Net income | 119.43 | 106.79 | 169.72 | -105.78 | -160.35 | 25.96 |
| YoY growth | -11.18% | -10.59% | 58.93% | -162.33% | -51.59% | -35.35% |
| Market Cap (mil) | 1,981.58 |
| P/E | |
| Forward P/E | 12.60x |
| EPS | -0.23 |
| Avg earnings growth rate | -35.35% |
| TTM earnings | -228.43 |