EN DE

MIXUE Group (2097) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$83.5B (≈ $10.6B)

What is MIXUE Group really worth?

MG MIXUE Group 2097 · HK
PriceHK$206.20
Fair ValueHK$307.46
Upside+49.1%
Quality71/100

A solid business, trading 33% below our fair value of HK$307.46.

Watch MIXUE Group for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 3y +34.0 %/yr)
Solidly profitable · 17.5% net margin
generates free cash flow
Ranks above peers (9/12)
Wide moat 86/100

Risks

!Evidence only medium, so the estimate is less certain
!The models disagree: range HK$236.04 to HK$746.75
Evidence: Medium Range HK$236.04 – HK$746.75

Fair value as of: Aug 22, 2026

From 24 valuation models · updated 14 days ago

Fair value updated Aug 22, 2026, revised from HK$306.94 to HK$307.46 (+0.2%) since Aug 13, 2026. Share price −8.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$236.04). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (HK$236.04 to HK$746.75). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (18 months)

HK$615.50 HK$204.40 Fair Value HK$307.46 Mar 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 22, 2026.

How to read this chart

18‑month range HK$204.40 – HK$615.50 · fair‑value band HK$236.04 – HK$746.75 · the HK$206.20 price screens below the HK$307.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

MIXUE Group (2097) currently trades at HK$206.20, while our model-based Fair Value estimate is HK$307.46, implying the stock looks roughly 32.9% undervalued today. The Quality Score stands at 71/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of HK$659.69 per share, and 19 of the 24 models we run sit above the HK$206.20 price. Bear case: the Asset-Based group reads lowest at HK$43.58, and 5 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, MIXUE Group generated revenue of HK$33.6B at a net margin of 17.5%. Revenue grew 51.4% year over year. It earns a return on equity of 29.8%. The balance sheet holds a net cash position of HK$8.2B. Fundamentals as of Aug 22, 2026

Our scenario range runs from HK$236.04 (bear case) to HK$746.75 (bull case); at HK$206.20, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 63% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at 49%, 2097 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly HK$4.89 per share, which is 1.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF HK$261.62 HK$398.88 HK$835.95 71
EPV HK$163.07 HK$186.53 HK$207.05 70
Growth DCF HK$247.40 HK$469.08 HK$832.34 69
All 24 models by family
DCF Models
FCF DCF HK$261.62 HK$398.88 HK$835.95 71
Owner Earnings HK$255.50 HK$552.99 HK$1,178 65
5Y Revenue Exit HK$146.90 HK$218.97 HK$368.23 65
5Y EBITDA Exit HK$226.69 HK$380.31 HK$681.44 66
5Y P/E Exit HK$277.82 HK$600.17 HK$1,041 62
10Y Revenue Exit HK$179.09 HK$322.44 HK$399.78 62
10Y EBITDA Exit HK$240.63 HK$494.26 HK$931.86 59
10Y P/E Exit HK$277.94 HK$604.37 HK$1,144 55
Earnings-Based
Graham-Dodd HK$103.69 HK$723.09 HK$1,015 60
Lynch FV HK$341.87 HK$488.39 HK$634.91 58
PEG = 1.0 HK$341.87 HK$488.39 HK$634.91 55
EPV HK$163.07 HK$186.53 HK$207.05 70
Multiples
P/E Multiple HK$251.59 HK$335.45 HK$419.32 63
P/S Multiple HK$78.23 HK$104.31 HK$130.39 58
P/B Multiple HK$194.41 HK$259.21 HK$324.02 55
EV/EBIT HK$278.59 HK$364.02 HK$449.45 63
EV/EBITDA HK$206.18 HK$267.48 HK$328.77 64
EV/Revenue HK$95.32 HK$126.61 HK$157.91 52
Asset-Based
NCAV (Graham) HK$32.52 HK$43.58 HK$65.04 51
Growth DCF
Growth DCF HK$247.40 HK$469.08 HK$832.34 69
Rev-Margin DCF HK$156.81 HK$247.60 HK$435.08 65
Economic Profit
Residual Income HK$103.97 HK$139.82 HK$772.28 61
ROIC Compounder HK$208.85 HK$312.99 HK$453.44 66
Growth Earnings
Growth-Adj P/E HK$461.78 HK$659.69 HK$857.59 65

Widest divergence: Growth Earnings (HK$659.69) versus Asset-Based (HK$43.58). Highest evidence: FCF DCF (71).

Notify me when 2097 reaches fair value

Put 2097 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 12.2 as of Jul 2, 2026
P/S ratio 2.14 P/E × margin
EPS (TTM) HK$7.23 price ÷ EPS = P/E 12.2
Net margin 17.5% FY2025
Return on equity 29.8% TTM
Return on assets (EBIT) 28.1% avg 5y
More key figures
Profitability
Operating margin 20.9% TTM
Growth
Revenue (TTM) HK$33.6B TTM
Revenue growth (YoY) +51.4% 3y avg +34.0%
EPS growth (YoY) +59.3%
Balance sheet & cash flow
Free cash flow HK$5.3B FY2025
Net cash HK$8.2B FY2025

Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 70 · Market factors (momentum, volatility) 12

Profitability 79
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 30
Calm price path (market factor)
Momentum 7
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

MIXUE Group operates as a drinks company in Chinese mainland. The company offers freshly made fruit drinks, tea drinks, ice cream, coffee and fresh beer under MIXUE, Lucky Cup, and FULU brand names. It also provides syrups, milk, tea, coffee, fruit, grains, and condiments.

Full company description

MIXUE Group operates as a drinks company in Chinese mainland. The company offers freshly made fruit drinks, tea drinks, ice cream, coffee and fresh beer under MIXUE, Lucky Cup, and FULU brand names. It also provides syrups, milk, tea, coffee, fruit, grains, and condiments. In addition, the company engages in the operation of sales of goods and equipment to franchisees, as well as provision of franchise and related services. MIXUE Group was founded in 1997 and is headquartered in Zhengzhou, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

MIXUE Group reported revenue of 32.7B CNY in FY2025 versus 10.4B CNY in FY2021, a compound +33.3%/yr. Reported net income was 5.7B CNY in FY2025, compounding +31.6%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$32.7B
Latest YoY
+31.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+34.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+24.7% (24.7 + 0.0)
Revenue +33.3%/yr
FY21 10.4B CNY
FY22 13.6B CNY
FY23 20.3B CNY
FY24 24.8B CNY
FY25 32.7B CNY
Net income +31.6%/yr
FY21 1.9B CNY
FY22 2.0B CNY
FY23 3.1B CNY
FY24 4.4B CNY
FY25 5.7B CNY

Watch 2097: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "MIXUE Group Fair Value". https://www.fairvalue-calculator.com/stock/2097

Peer Group

Beverages - Non-Alcoholic · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 71 · Top 25%
Fair Value upside +49% · Top 25%
Return on equity (TTM) 30% · Top 25%
Return on assets 18% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 21% · Top 25%
Revenue growth 51% · Top 25%

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 12.2× · Cheaper than 75% of peers
P/B 3.41× · Pricier than median
P/S (TTM) 2.49× · Pricier than median
P/FCF 2.0× · Cheaper than median
EV/EBITDA 9.8× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE99 · sector 19
FUTURE100 · sector 43
PAST100 · sector 51
HEALTH0 · sector 97
DIVIDEND0 · sector 54

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

Similar stocks

10 more Beverages - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $89.06 $36.57 −59%
PepsiCo, Inc PEP $139.72 $106.91 −23%
Monster Beverage Corporation MNST $46.70 $35.82 −23%
Nongfu Spring Co 9633 HK$42.54 HK$30.90 −27%
Coca-Cola Europacific Partners PLC CCEP €92.10 €70.86 −23%
Keurig Dr Pepper Inc KDP $32.18 $30.99 −4%
Coca-Cola FEMSA, S.A. KOF $112.58 $108.50 −4%
Coca-Cola HBC AG EEE €53.10 €46.77 −12%
Varun Beverages Limited VBL ₹431.00 ₹187.49 −56%
Eastroc Beverage (Group) Co 605499 ¥123.07 ¥107.57 −13%

Compare MIXUE Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is MIXUE Group (2097) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of HK$307.46 versus a price of HK$206.20, about +49% upside (undervalued).
What is the fair value of 2097?
Our model-based fair value for MIXUE Group is HK$307.46 (as of Aug 22, 2026), built from audited fundamentals. The current price: HK$206.20.
What is the quality score of 2097?
MIXUE Group has a Quality Score of 71/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of MIXUE Group (2097)?
MIXUE Group reported trailing-twelve-month revenue of about HK$33.6B (latest available figure, as of Aug 22, 2026).
What is the net profit margin of 2097?
The net profit margin of MIXUE Group is about 17.5%, meaning it keeps roughly 17.5% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch MIXUE Group in the live analysis

One click puts MIXUE Group on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.