6862.HK
Haidilao International Holding Ltd
Price:  
14 
HKD
Volume:  
51,349,650
China | Hotels, Restaurants & Leisure

6862.HK Fair Value

-67 %
Upside

What is the fair value of 6862.HK?

As of 2025-07-16, the Fair Value of Haidilao International Holding Ltd (6862.HK) is 4.62 HKD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 14 HKD, the upside of Haidilao International Holding Ltd is -67%.

Is 6862.HK a good investment?

With the market price of 14 HKD and our fair value calculation, Haidilao International Holding Ltd (6862.HK) is not a good investment. Investing in 6862.HK stocks now will result in a potential loss of 67%.

14 HKD
Stock Price
4.62 HKD
Fair Price
FAIR VALUE CALCULATION

6862.HK Fair Value

Peter Lynch's formula is:

6862.HK Fair Value
= Earnings Growth Rate x TTM EPS
6862.HK Fair Value
= 5 x 0.84 CNY
6862.HK Fair Value
= 5 x 0.92 HKD
6862.HK Fair Value
= 4.62

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
12-202012-202112-202212-202312-20245Y Avg
Net income309.27-4,163.171,374.484,499.084,708.081,346
YoY growth-86.8%-1446.1%133%227.3%4.6%-233.6%

6862.HK Fair Value - Peers Benchmarking

Market Cap (mil)EPS Fair Value Upside
a
Zensho Holdings Co Ltd1,264,945244.56,111.33-22.3%
Sushiro Global Holdings Ltd816,320165.64,140.6-41.1%
McDonald's Holdings Company Japan Ltd768,509247.13,689.79-36.2%
Skylark Holdings Co Ltd663,27665.5833.6-71.4%
Shanghai Jin Jiang International Hotels Co Ltd23,9370.717.69-20.9%
Shanghai Jin Jiang Capital Co Ltd17,19900.01-99.7%
BTG Hotels Group Co Ltd15,2530.73.71-72.8%
Saizeriya Co Ltd253,248205.85,144.936.2%
Tongqinglou Dining Co Ltd4,9140.36.24-67%
MK Restaurant Group PCL18,6941.436.0777.7%

6862.HK Fair Value - Key Data

Market Cap (mil)78,036
P/E15.1x
Forward P/E13.3x
EPS0.84
Avg earnings growth rate-233.6%
TTM earnings4,708

6862.HK Fair Value - Formula's Origin

Peter Lynch is one of the most legendary investors/fund managers of all time. His philosophy for stock investing is very simple and straightforward: he invests in stocks that are undervalued, meaning its P/E is less than or equal to its earnings growth rate. He believes that if a stock is trading at its fair value, the PEG ratio, which was also invented by him, should be 1.

Therefore, his formula to determine a company's fair value is:

Peter Lynch Fair Value = Earnings Growth Rate * EPS * PEG

PEG is set to 1 so we can ignore it in the calculation. Based on the formula, if the earnings growth rate of a company is 15%, Peter Lynch is willing to buy its share up to P/E = 15.