US · HCHL
Happy City Holdings Limited Class A Ordinary shares
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Kwai Chung
- Website
- gyugyushabushabu.com
Price · as of 2025-08-31
$2.02
Market cap 19.4M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $189.80 | +9,296.04% |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | |||||
| 2025 | $3.17 | $189.80 |
AI valuation
Our deep-learning model estimates Happy City Holdings Limited Class A Ordinary shares's (HCHL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $189.80
- Current price
- $2.02
- AI upside
- +9,296.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HCHL | Happy City Holdings Limit… | $2.02 | 19.4M | +9,296% | — | — | — | -24.79 | 27.30 | 8.86 | -37.77 | — | 27.30 | 12.60% | -33.45% | -35.73% | -173.01% | -79.45% | -32.41% | 2.06 | -9.95 | 0.83 | 0.75 | -0.73 | — | -1803.00% | -54105.00% | -3.61% | -0.25 | -76.76% | 0.00% | 0.00% | 1.34% | -26.87 | -28.08 | 8.99 | 5.55 |
| CNTY | Century Casinos, Inc. | $1.68 | 51.55M | +3,098% | -38% | — | — | -0.66 | -8.56 | 0.14 | 15.86 | -0.19 | -0.61 | 42.63% | 0.75% | -22.25% | -216.05% | 0.45% | -9.36% | -114.31 | 0.04 | 1.58 | 1.28 | 14.65 | 35054.00% | 467.00% | 7809.00% | -80.77% | -0.04 | -6.68% | 0.00% | 0.00% | 0.30% | 241.87 | -16.24 | 1.81 | 0.44 |
| CULP | Culp, Inc. | $3.20 | 40.52M | +593% | -44% | — | — | -2.95 | 0.98 | 0.26 | -5.31 | -7.80 | 0.99 | 12.51% | -4.23% | -8.96% | -28.56% | -13.07% | -14.96% | 0.31 | -39.03 | 1.78 | 0.62 | -0.95 | 3784.00% | -537.00% | 7258.00% | -36.54% | -0.38 | -29.85% | 0.00% | 0.00% | 0.12% | -7.44 | -3.26 | 0.31 | 2.49 |
| CVGI | Commercial Vehicle Group,… | $1.71 | 62.81M | +4,406% | -53% | — | +129% | -2.43 | 0.50 | 0.09 | 7.86 | — | 0.52 | 11.38% | -0.10% | -3.85% | -18.06% | -0.26% | -6.14% | 1.23 | -0.08 | 2.41 | 1.16 | 5.29 | -15646.00% | -1342.00% | -37972.00% | -76.61% | -0.27 | -17.80% | 0.00% | 0.00% | 0.00% | -273.79 | -3.99 | 0.29 | 2.10 |
| DXLG | Destination XL Group, Inc… | $0.50 | 27.14M | +7,439% | -13% | +455% | — | 19.89 | 0.43 | 0.13 | 10.41 | — | 0.43 | 46.51% | 0.80% | 0.65% | 2.11% | 0.75% | 0.83% | 1.31 | — | 1.45 | 0.55 | 9.13 | -8837.00% | -1050.00% | -9422.00% | 3.06% | 0.33 | 0.71% | 0.00% | 0.00% | 22.60% | 52.77 | 105.89 | 0.42 | 1.38 |
| GGR | Gogoro Inc. | $3.12 | 46.09M | +667% | -58% | — | -92% | -11.98 | 9.01 | 3.44 | 47.92 | — | 9.01 | 8.32% | -22.67% | -28.71% | -56.92% | -14.29% | -12.43% | 3.76 | -5.02 | 0.77 | 0.52 | 12.28 | -9707.00% | -939.00% | -7406.00% | -3.07% | 0.18 | -6.66% | 0.00% | 0.00% | 0.00% | -20.39 | -43.76 | 4.62 | -0.21 |
| OCG | Oriental Culture Holding … | $0.65 | 62.75K | +6,743,684% | +72,687% | +96,470% | +310,208% | -7.19 | 0.35 | 28.08 | 1.80 | — | 0.36 | 70.74% | -513.45% | -390.81% | -5.10% | -12.26% | -4.79% | 0.00 | — | 13.41 | 7.35 | 6.30 | -7857.00% | -6059.00% | -23469.00% | -26.11% | -1.28 | -17.50% | 0.00% | 0.00% | 0.00% | 1.53 | 1.07 | -7.83 | 4.63 |
| RAVE | RAVE Restaurant Group, In… | $2.95 | 41.92M | +786% | -20% | -35% | -55% | 18.35 | 3.50 | 4.12 | 10.60 | 155.99 | 3.55 | 71.78% | 27.13% | 22.44% | 20.12% | 45.67% | 16.69% | 0.04 | -9.23 | 6.61 | 6.38 | -0.60 | 1176.00% | -91.00% | 2534.00% | 6.73% | 1.95 | 62.56% | 0.00% | 0.00% | 3.14% | 12.33 | 12.06 | 3.35 | 15.11 |
| STKS | The ONE Group Hospitality… | $2.02 | 62.83M | +1,213% | +1,293% | — | — | -5.58 | 0.45 | 0.14 | 17.35 | — | -1.11 | 18.23% | 1.60% | -2.35% | -12.14% | 1.37% | -2.61% | 3.12 | 0.35 | 0.53 | 0.39 | 15.07 | -84667.00% | 10235.00% | 2019.00% | -29.48% | 0.34 | -5.13% | 0.00% | 0.00% | 3.39% | 65.57 | -25.81 | 1.05 | 0.74 |
About Happy City Holdings Limited Class A Ordinary shares
Operates three all-you-can-eat Thai and Japanese hotpot restaurants in Hong Kong through wholly owned subsidiaries, established in 2019 and headquartered in Kwai Chung
- CEO
- Suk Yee Kwan
- Employees
- 104
- Beta
- -4.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $2.02) − 1 = — (DCF, example).