US · SUGP
SU Group Holdings Limited Ordinary Shares
- Sector
- Industrials · Security & Protection Services
- Headquarters
- Kwun Tong
- Website
- sugroup.com.hk
Price · as of 2025-09-30
$4.33
Market cap 71.04M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.50 | +627.48% |
| Intrinsic Value(DCF) | $1,263.46 | +29,079.21% |
| 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 | $0.00 | $50.30 | |||
| 2022 | $0.00 | $1.80 | |||
| 2023 | $1.10 | $2.80 | |||
| 2024 | $17.40 | $41.93 | $12.89 | $1.50 | $2.00 |
| 2025 | $5.60 | $245.32 | $8.27 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates SU Group Holdings Limited Ordinary Shares's (SUGP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.50
- Current price
- $4.33
- AI upside
- +627.48%
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
$1,263.46
+29,079.21% 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 |
| SUGP | SU Group Holdings Limited… | $4.33 | 71.04M | +5,566% | +29,079% | — | — | -3.27 | 0.70 | 0.31 | -3.01 | — | 0.71 | 15.98% | -9.34% | -9.61% | -20.07% | -27.86% | -12.95% | 0.13 | -120.76 | 2.82 | 1.86 | 0.94 | -172561.00% | 541.00% | -25725.00% | -28.30% | -0.45 | -27.42% | 0.00% | 0.00% | 0.00% | -2.56 | -2.69 | 0.24 | 2.85 |
| BAER | Bridger Aerospace Group H… | $2.43 | 134.97M | +1,731% | +310% | — | — | -6.07 | 1.77 | 0.96 | 10.78 | — | 3.55 | 41.72% | 5.39% | -15.79% | -38.72% | 2.28% | -5.52% | 3.97 | 0.22 | 2.73 | 1.94 | 6.97 | -1900.00% | 4783.00% | -11101.00% | 5.58% | 0.40 | 2.37% | 0.00% | 0.00% | 19.52% | 50.34 | 50.79 | 2.71 | -1.26 |
| CBAT | CBAK Energy Technology, I… | $1.02 | 90.42M | +2,531% | +5,375% | +97% | — | 8.35 | 0.66 | 0.45 | 5.28 | — | 0.73 | 23.65% | 4.98% | 6.68% | 8.18% | 5.31% | 3.29% | 0.25 | — | 0.82 | 0.33 | 1.25 | -57445.00% | -1361.00% | 4654.00% | 28.13% | 0.23 | 15.81% | 0.00% | 0.00% | 9.59% | 11.29 | 4.41 | 0.56 | 0.26 |
| DHX | DHI Group, Inc. | $2.49 | 117.42M | +7,522% | -56% | — | -83% | -9.05 | 1.29 | 0.96 | 70.65 | — | -2.94 | 84.66% | -8.90% | -10.57% | -12.94% | -7.18% | -6.60% | 0.49 | -4.63 | 0.44 | 0.38 | 18.59 | -545714.00% | -993.00% | 9391.00% | 11.28% | 0.38 | 9.47% | 0.00% | 0.00% | 9.26% | -14.59 | 12.03 | 1.30 | 1.07 |
| EVLV | Evolv Technologies Holdin… | $5.30 | 925.47M | +390% | +347% | — | — | -9.19 | 4.22 | 4.78 | -12.83 | — | 4.22 | 57.08% | -79.24% | -52.01% | -40.93% | -136.90% | -19.06% | 0.22 | — | 1.26 | 0.84 | 0.31 | -5211.00% | 2916.00% | -1734.00% | -13.73% | -0.32 | -113.38% | 0.00% | 0.00% | 0.00% | -5.71 | -6.90 | 4.53 | -0.39 |
| FLX | BingEx Limited | $2.57 | 58.72M | +259% | +66% | -96% | — | -9.88 | 1.94 | 0.32 | -32.58 | -2.46 | 1.94 | 10.98% | -0.58% | -3.28% | 17.39% | 1.62% | -13.10% | 0.06 | — | 1.87 | 1.72 | 24.11 | 40200.00% | -134.00% | -9754.00% | 0.07% | 0.00 | -0.07% | 0.00% | 0.00% | 0.00% | -28.82 | 708.90 | 0.17 | 2.81 |
| FTEK | Fuel Tech, Inc. | $1.42 | 44.13M | +22,332% | -49% | -31% | — | -15.73 | 0.73 | 1.22 | -8.89 | -61.84 | 0.77 | 42.27% | -18.71% | -7.73% | -4.54% | -24.43% | -3.92% | 0.01 | — | 5.06 | 4.79 | 5.61 | 2544.00% | -719.00% | -147086.00% | -12.47% | -0.59 | -19.80% | 0.00% | 0.00% | 0.31% | -2.66 | -3.28 | 0.50 | 0.03 |
| RYM | RYTHM, Inc. | $19.16 | 41.18M | +3,510% | +53% | — | +5,518% | -0.42 | 0.63 | 1.81 | 0.10 | — | 1.90 | 6.87% | -105.53% | -431.26% | -646.27% | -144.36% | -83.73% | 0.40 | -39.90 | 1.41 | 1.29 | 0.75 | -7819.00% | -3607.00% | -6266.00% | -66.09% | -0.47 | -163.76% | 0.00% | 0.00% | 236.65% | 0.25 | 0.22 | -0.27 | -7.79 |
| XCH | XCHG Limited American Dep… | $1.25 | 74.31M | +1,952% | -54% | — | — | -6.06 | 2.45 | 1.71 | -4.87 | -54.55 | 2.45 | 50.29% | -28.51% | -28.29% | 4524.55% | 171.50% | -24.34% | 0.35 | -56.55 | 2.08 | 1.57 | 1.43 | 1111.00% | 959.00% | 2809.00% | -10.80% | -0.27 | 111.41% | 0.00% | 0.00% | 26.62% | -4.65 | -7.16 | 1.33 | 0.92 |
About SU Group Holdings Limited Ordinary Shares
SU Group Holdings Limited, through its subsidiaries, operates as an integrated security-related services company in Hong Kong and internationally. The company operates through two segments, Security-Related Engineering Services Business; and Security Guarding and Screening Services Business. It primarily provides security-related engineering, security guarding and screening, and related vocational training services. The company also engages in the design, supply, installation, maintenance, and testing and commissioning of various security systems. In addition, it offers threat detection systems, including X-ray machines, trace detection products, metal detectors, and mail screening machines; traffic and pedestrian control systems, such as traffic control system, automatic fare control systems, turnstiles, automatic door system, and people counting systems; and extra-low voltage systems comprising closed-circuit television, access control, public address, and building management systems to commercial properties, public facilities, and residential properties. Further, the company provides screening services, such as the detection of explosives, and incendiary devices in air cargo consignment and detection of dangerous goods through threat detection systems by screeners; and training courses for basic security services, mandatory basic safety, and training revalidation courses. Additionally, it offers equipment leasing services. The company was founded in 1998 and is headquartered in Kwun Tong, Hong Kong. SU Group Holdings Limited operates as a subsidiary of Exceptional Engineering Limited.
- CEO
- Ming Chan
- Employees
- 202
- Beta
- 2.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,263.46 ÷ $4.33) − 1 = +29,079.21% (DCF, example).