Makalot Industrial Co Ltd (1477) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Makalot Industrial Co Ltd stock TWD 242, price TWD 216, upside +12.2%, quality 71 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 127.16 TWD – 466.00 TWD · fair‑value band 164.00 TWD – 322.61 TWD · the 216.00 TWD price screens below the 242.44 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Makalot Industrial Co in your weekly email
Every Wednesday you see whether Makalot Industrial Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Makalot Industrial Co., Ltd. operates as an apparel manufacturer in the United States and internationally. It offers ready to wear, active wear, sleepwear and loungewear, gift sets, and smart apparel. The company was incorporated in 1990 and is based in Taipei, Taiwan.
Stock analysis
Makalot Industrial Co Ltd (1477) currently trades at 216.00 TWD, while our model-based Fair Value estimate is 242.44 TWD, implying the stock looks roughly 11% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 281.82 TWD per share, and 13 of the 26 models we run sit above the 216.00 TWD price.
Bear case: the Asset-Based group reads lowest at 24.51 TWD, and 13 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 164.00 TWD (bear) to 322.61 TWD (bull), the price of 216.00 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 71/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Makalot Industrial Co Ltd reported revenue of 34.4B TWD in FY2025 versus 28.9B TWD in FY2021, a compound +4.4%/yr. Reported net income was 3.6B TWD in FY2025, compounding +8.0%/yr from FY2021.
Key figures
Market cap 54.7B TWD (≈ $1.7B) Small · P/E ratio 14.8 · P/S ratio 1.59 · EPS (TTM) 14.59 TWD · Dividend yield 6.9% · Net margin 10.8% · Return on equity 28.5% · Return on assets (EBIT) 19.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (medium confidence).
What moves the price
The share trades about 36% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at 12%, 1477 screens cheaper than that median.
Fair Value models
Bear164.00 TWDFair Value 242.44 TWDBull322.61 TWD
Price 216.00 TWD · Upside +12.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−3.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.4%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.7%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 23 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+16.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.7%
Dividend (yield on the price)6.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.9.7% vs 5.7%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 14%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+6.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +4.3% a year for the price and +4.1% for the forecasts.
Compare Makalot Industrial Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Manufacturing · 213 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside+12.2% · Above median
Profitability
Return on equity (12 months)28.5% · Top 25%
Return on assets15.1% · Top 25%
Net margin (12 months)10.8% · Top 25%
Operating margin (12 months)13.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)6.7% · Above median
Dividend yield (12 months)6.9% · Top 25%
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
P/E (12 months)14.8× · Cheaper than median
P/B3.89× · Priciest 25%
P/S (12 months)1.59× · Pricier than median
Price / free cash flow (fiscal year)16.3× · Pricier than median
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). "Makalot Industrial Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1477
Frequently asked questions
Is Makalot Industrial Co Ltd (1477) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 242.44 TWD versus a price of 216.00 TWD, about +12% upside (undervalued).
What is the fair value of 1477?
Our model-based fair value for Makalot Industrial Co Ltd is 242.44 TWD (as of Nov 4, 2026), built from audited fundamentals. The current price: 216.00 TWD.
What is the quality score of 1477?
Makalot Industrial Co Ltd 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 price target for Makalot Industrial Co Ltd (1477)?
Our model-based price target is the fair value of 242.44 TWD (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 164.00 TWD, optimistic scenario 322.61 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Makalot Industrial Co Ltd stock forecast for 2026?
Our models put fair value at 242.44 TWD, about +12% upside versus a price of 216.00 TWD (undervalued). Cautious scenario 164.00 TWD, optimistic scenario 322.61 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Makalot Industrial Co Ltd (1477)?
Makalot Industrial Co Ltd reported trailing-twelve-month revenue of about 34.5B TWD (latest available figure, as of Nov 4, 2026).
Does Makalot Industrial Co Ltd pay a dividend?
Makalot Industrial Co Ltd currently shows a dividend yield of 6.94% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Makalot Industrial Co Ltd (1477) and when is the ex-dividend date?
Makalot Industrial Co Ltd pays a dividend of 15.00 TWD per share a year, a dividend yield of 6.9%. The last ex-dividend date was Aug 17, 2026. The payout ratio is 103% of earnings. Free cash flow covers the dividend 0.91 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into Makalot Industrial Co Ltd (1477)?
For today's price to be fair in a discounted-cash-flow model, Makalot Industrial Co Ltd would have to grow free cash flow by +6.0 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.7 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 1477 use?
Our models discount Makalot Industrial Co Ltd at 10.3 %: a base by market capitalisation (small), damped by beta 0.35, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Makalot Industrial Co Ltd that is +6.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Makalot Industrial Co Ltd (1477) delivered so far?
Over the past 5 years revenue at Makalot Industrial Co Ltd grew +6.7 % a year. The price currently implies free-cash-flow growth of +6.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Makalot Industrial Co Ltd (1477) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Makalot Industrial Co Ltd (+6.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Makalot Industrial Co Ltd (1477)?
The free-cash-flow yield on the price is 6.14 %: that much free cash flow Makalot Industrial Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Makalot Industrial Co Ltd (1477)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Makalot Industrial Co Ltd it is 242.44 TWD per share (as of Nov 4, 2026), against a price of 216.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Makalot Industrial Co Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 1477 trades below its calculated fair value: price 216.00 TWD, fair value 242.44 TWD, a gap of about +12% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1477?
No. The price is what the market pays today (216.00 TWD); the fair value is what the company's own numbers justify (242.44 TWD). For Makalot Industrial Co Ltd the two are 26.44 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Makalot Industrial Co Ltd worth?
The market values Makalot Industrial Co Ltd at about 54.7B TWD (market capitalisation, as of Nov 4, 2026). Per share that is 216.00 TWD; our models calculate a fair value of 242.44 TWD per share.
What do the bullish and bearish scenarios say about 1477?
Our models span a range for Makalot Industrial Co Ltd: cautious scenario 164.00 TWD, base 242.44 TWD, optimistic 322.61 TWD per share (as of Nov 4, 2026, price 216.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1477?
Makalot Industrial Co Ltd trades at a price-to-earnings ratio of 14.8 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 242.44 TWD is built from several models across several years. Other multiples: PEG 2.7, P/B 3.9, P/S 1.6, EV/EBITDA 9.7.
What is the PEG ratio of 1477?
The PEG ratio of Makalot Industrial Co Ltd is 2.74 (P/E divided by earnings growth, as of Nov 4, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Makalot Industrial Co Ltd (1477)?
Balance-sheet figures for Makalot Industrial Co Ltd (as of Nov 4, 2026): return on equity 28.5%. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is 1477 from its 52-week high?
Makalot Industrial Co Ltd trades at 216.00 TWD, about 36% below its 52-week high of 338.50 TWD and 14% above the low of 190.00 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 242.44 TWD is for.
Which stocks are comparable to Makalot Industrial Co Ltd?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Makalot Industrial Co Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 216.00 TWD, calculated fair value 242.44 TWD (+12%), Quality Score 71/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1477 calculated?
We run Makalot Industrial Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 242.44 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Makalot Industrial Co Ltd currently trades 11% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Makalot Industrial Co Ltd (1477)?
The closing price on Nov 9, 2026 was 216.00 TWD. Our model-based fair value is 242.44 TWD, about +12% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Makalot Industrial Co Ltd right now?
A fairly wide model range (164.00 TWD to 322.61 TWD) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Makalot Industrial Co Ltd (1477) come from?
Earnings per share at Makalot Industrial Co Ltd grew +7.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.3 %, EBIT margin +4.1 %, tax rate −0.2 %, residual (interest, one-offs) +0.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Makalot Industrial Co Ltd
How large is the market capitalisation of Makalot Industrial Co Ltd (1477)?
The market capitalisation of Makalot Industrial Co Ltd is 54.7B TWD (≈ $1.7B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Makalot Industrial Co Ltd (1477)?
The price-to-sales ratio of Makalot Industrial Co Ltd is 1.59 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Makalot Industrial Co Ltd (1477)?
Earnings per share at Makalot Industrial Co Ltd are 14.59 TWD (price ÷ EPS = P/E 14.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Makalot Industrial Co Ltd (1477)?
The dividend yield of Makalot Industrial Co Ltd is 6.9% (payout 103%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Makalot Industrial Co Ltd (1477)?
The net margin of Makalot Industrial Co Ltd is 10.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Makalot Industrial Co Ltd (1477)?
The return on equity (ROE) of Makalot Industrial Co Ltd is 28.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Makalot Industrial Co Ltd (1477)?
On an EBIT basis the return on assets of Makalot Industrial Co Ltd is 19.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Makalot Industrial Co Ltd (1477)?
The operating margin of Makalot Industrial Co Ltd is 13.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Makalot Industrial Co Ltd (1477)?
Revenue at Makalot Industrial Co Ltd is growing +6.7% versus a year earlier (3y avg +2.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Makalot Industrial Co Ltd (1477)?
Earnings per share at Makalot Industrial Co Ltd are growing +14.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Makalot Industrial Co Ltd (1477) hold?
Makalot Industrial Co Ltd holds more cash than debt, 260M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Makalot Industrial Co Ltd in the live analysis
One click puts Makalot Industrial Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026