US · MB
MASTERBEEF GROUP
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Kwai Chung, NKT
- Website
- masterbeef.hk
Price · as of 2024-12-31
$8.78
Market cap 93.15M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $0.50 | -94.31% |
| Graham Formula(GF) | $0.80 | -90.89% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $3.50 | $0.00 | |||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.50 | $13.70 | |||
| 2023 | $0.30 | $0.10 | |||
| 2024 | $0.50 | $0.80 |
AI valuation
Our deep-learning model estimates MASTERBEEF GROUP's (MB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $8.78
- AI upside
- —
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
$0.50
-94.31% upside
Graham Formula
$0.80
-90.89% 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 |
| MB | MASTERBEEF GROUP | $8.78 | 93.15M | — | — | -94% | -91% | — | — | — | — | — | — | 34.03% | -1.15% | 6.53% | 60.04% | -5.49% | 9.32% | 6.60 | -0.57 | 0.83 | 0.65 | 0.57 | 99177.00% | 89.00% | 2254.00% | — | 0.28 | 49.31% | — | 0.00% | — | — | — | — | — |
| AHMA | Ambitions Enterprise Mana… | $6.41 | 190.54M | — | — | — | — | — | — | — | — | — | — | 23.76% | 5.65% | 5.13% | 16.12% | 18.16% | 9.73% | 0.01 | 125.48 | 2.69 | 2.33 | -0.72 | -10000.00% | -44.00% | -67497.00% | — | 0.32 | 21.47% | — | 0.00% | — | — | — | — | — |
| BARK | BARK, Inc. | $0.78 | 135.03M | +4,110% | -51% | — | — | -5.01 | 1.66 | 0.34 | -8.26 | — | 1.75 | 62.37% | -7.26% | -6.79% | -27.52% | -36.54% | -11.76% | 0.86 | -12.61 | 1.63 | 0.83 | 0.47 | -952.00% | -122.00% | 37766.00% | -8.03% | -0.06 | -13.76% | 0.00% | 0.00% | 11.23% | -4.44 | -11.78 | 0.32 | 0.34 |
| CURV | Torrid Holdings Inc. | $1.02 | 101.18M | +2,715% | +106% | — | -37% | 33.64 | -2.87 | 0.50 | 16.90 | 92.51 | -2.75 | 37.46% | 5.18% | 1.48% | -8.10% | 16.79% | 3.38% | -2.44 | 1.61 | 0.86 | 0.20 | 7.31 | 3636.00% | -418.00% | 27568.00% | 11.48% | 0.29 | 24.47% | 0.00% | 0.00% | 14.84% | 16.90 | 15.35 | 0.88 | 2.09 |
| ESCA | Escalade, Incorporated | $14.40 | 198.77M | +117% | -59% | -62% | -74% | 14.76 | 1.17 | 0.84 | 9.38 | 194.03 | 1.92 | 26.68% | 7.80% | 5.70% | 8.01% | 7.64% | 6.11% | 0.11 | 13.38 | 4.28 | 0.39 | 0.35 | 761.00% | -451.00% | -1620.00% | 14.09% | 1.02 | 15.29% | 4.09% | 60.40% | 12.92% | 11.22 | 7.37 | 0.88 | 5.46 |
| GDHG | GOLDEN HEAVEN GROUP HOLDI… | $1.80 | 4.43M | +674,098% | +5,641% | +9,536% | +13,189% | -0.37 | 0.02 | 0.21 | 20.50 | -0.04 | 0.02 | 50.18% | -44.46% | -56.21% | -6.50% | -7.75% | -5.93% | 0.04 | -546.52 | 25.01 | 19.78 | 21.35 | 82564.00% | -3155.00% | -71406.00% | 601.56% | 4.30 | 21.60% | 0.00% | 0.00% | 2183.29% | 11.13 | -3.99 | -4.95 | 1.13 |
| LAKE | Lakeland Industries, Inc. | $9.17 | 89.92M | +5,190% | -30% | -61% | — | -6.55 | 0.81 | 0.71 | -9.90 | — | 1.13 | 41.07% | -5.54% | -10.81% | -13.39% | -6.72% | -9.87% | 0.22 | -5.62 | 3.91 | 1.29 | -1.06 | -43750.00% | 3410.00% | -29700.00% | -14.72% | -0.45 | -12.84% | 0.75% | -4.90% | 1.13% | -14.31 | -7.61 | 0.79 | 2.63 |
| MED | Medifast, Inc. | $10.53 | 115.74M | +1,930% | -52% | -11% | +325% | -6.14 | 0.58 | 0.30 | 9.65 | — | 0.58 | 71.33% | -3.68% | -4.84% | -9.13% | -25.31% | -6.90% | 0.08 | — | 4.69 | 3.89 | 19.53 | -99474.00% | -3596.00% | -9266.00% | 1.09% | 0.16 | 2.22% | 0.17% | -1.00% | 0.49% | 2.52 | -28.70 | -0.09 | 4.11 |
| NOMA | Nomadar Corp. | $4.00 | 50.69M | — | — | — | — | — | — | — | — | — | — | 21.27% | -17013.84% | -17108.92% | — | — | — | -0.36 | -178.95 | 0.02 | 0.02 | -0.36 | — | — | — | — | -0.56 | — | — | 0.00% | — | — | — | — | — |
| PLCE | The Children's Place, Inc… | $4.00 | 88.67M | +5,954% | -32% | — | +431% | -1.50 | -1.46 | 0.06 | 25.72 | — | -1.20 | 30.29% | 1.22% | -4.17% | 168.99% | 3.50% | -7.47% | -9.87 | 0.47 | 0.90 | 0.09 | 22.38 | -6335.00% | -1349.00% | -30451.00% | -154.15% | -0.23 | -27.72% | 0.00% | 0.00% | 0.78% | 39.62 | -5.00 | 0.48 | 1.55 |
| SGC | Superior Group of Compani… | $9.93 | 158.57M | +697% | -47% | -26% | -8% | 17.45 | 1.05 | 0.37 | 8.62 | 49.60 | 1.44 | 38.99% | 3.65% | 2.12% | 6.06% | 6.09% | 2.87% | 0.51 | 3.25 | 2.68 | 1.63 | 2.43 | 3519.00% | 412.00% | -6080.00% | 13.84% | 0.33 | 10.18% | 4.43% | 77.30% | 11.93% | 14.13 | 10.06 | 0.52 | 3.01 |
About MASTERBEEF GROUP
MasterBeef Group is a full-service restaurant group based in Hong Kong, specializing in Taiwanese hotpot and Taiwanese barbecue. As of April 2025, the company operates 12 restaurant outlets under the “Master Beef” and “Anping Grill” brands. According to the Frost & Sullivan Report, in 2023, the Master Beef brand ranked first among specialty hotpot restaurant chain brands and Taiwanese hotpot restaurant chain brands in Hong Kong in terms of revenue, capturing approximately 9.7% market share in the overall Taiwanese cuisine market in Hong Kong.
- CEO
- Ka Chun Lam
- Employees
- 329
- Beta
- 0.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $8.78) − 1 = — (DCF, example).