Long Bon International Co Ltd (2514) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Long Bon International Co Ltd stock TWD 19.79, price TWD 10.70, upside +84.9%, quality 27 out of 100. Rating: strongly undervalued. Calculated from audited financials with 9 of our 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 7, 2026.
How to read this chart
60‑month range 10.70 TWD – 26.80 TWD · fair‑value band 19.79 TWD – 20.43 TWD · the 10.70 TWD price screens below the 19.79 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Long Bon International Co in your weekly email
Every Wednesday you see whether Long Bon International 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.
Long Bon International Co.,Ltd engages in real estate development in Taiwan and China. It operates through Construction Project; Property Development Department; Investment; Funeral; and Recreation Segment Food Processing, and Sales Segments.
Show moreShow less
The company is involved in developing and selling residential real estate and pre-sells real estate; contracting for construction works; commercial building leasing and sales; funeral facility management and operation; entertainment facility operation; investment and development; civil engineering and construction; and food processing and retail services.
Long Bon International Co.,Ltd was incorporated in 1988 and is based in Taipei, Taiwan.
Stock analysis
Long Bon International Co Ltd (2514) currently trades at 10.70 TWD, while our model-based Fair Value estimate is 19.79 TWD, implying the stock looks roughly 46% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 31.72 TWD per share, and 7 of the 9 models we run sit above the 10.70 TWD price.
Bear case: the Dividend Discount group reads lowest at 6.58 TWD, and 2 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: 19.79 TWD (bear) to 20.43 TWD (bull), the price of 10.70 TWD sits below 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 27/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Long Bon International Co Ltd reported revenue of 21.6B TWD in FY2025 versus 11.4B TWD in FY2021, a compound +17.3%/yr. Reported net income was 668M TWD in FY2025, compounding −6.8%/yr from FY2021.
Key figures
Market cap 4.0B TWD (≈ $123M) Micro · P/E ratio 26.8 · P/S ratio 0.19 · EPS (TTM) 0.4000 TWD · Dividend yield 8.7% · Net margin 0.7% · Return on equity 0.1% · Return on assets (EBIT) 3.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 24 out of 100 (medium confidence).
What moves the price
The share trades about 30% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −42% fair-value upside, at 85%, 2514 screens cheaper than that median.
Fair Value models
Bear19.79 TWDFair Value 19.79 TWDBull20.43 TWD
Price 10.70 TWD · Upside +84.9%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.3430 TWD per share) are deliberately not added.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.
Best data coverage
Residual Income23.81 TWD23.28 TWD24.03 TWD76
Gordon GGM4.12 TWD6.70 TWD8.50 TWD69
DDM Multi-Stage4.12 TWD6.45 TWD7.23 TWD67
All 9 models by family
Dividend Discount
Gordon GGM4.12 TWD6.70 TWD8.50 TWD69
DDM Multi-Stage4.12 TWD6.45 TWD7.23 TWD67
Multiples
P/S Multiple23.79 TWD31.72 TWD39.65 TWD57
P/B Multiple15.91 TWD21.22 TWD26.52 TWD55
EV/EBIT27.49 TWD37.88 TWD48.27 TWD65
EV/EBITDA25.66 TWD35.44 TWD45.22 TWD67
EV/Revenue13.51 TWD20.88 TWD28.25 TWD52
Asset-Based
NCAV (Graham)17.53 TWD23.50 TWD35.07 TWD53
Economic Profit
Residual Income23.81 TWD23.28 TWD24.03 TWD76
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.44/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−13.1%
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.
+33.1%
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.
+15.0%
Start year 2020 (pandemic)
Revenue growth 25 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.
+13.7%
’12
’13
’14
’16
’17
’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. Basis: EBIT basis. 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.
−1.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.2%
Dividend (yield on the price)8.7%
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.−13.6% vs 5.3%, slowing
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.12% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 9.2%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Long Bon International 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.Engineering & Construction · 791 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score27 · Bottom 25%
Fair Value upside+84.9% · Top 25%
Profitability
Return on equity (12 months)0.1% · Bottom 25%
Return on assets1.7% · Below median
Net margin (12 months)0.7% · Below median
Operating margin (12 months)−11.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−15.3% · Bottom 25%
Dividend yield (12 months)8.7% · Top 25%
Balance sheet
Debt / equity0.21× · Above median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
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). "Long Bon International Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2514
Frequently asked questions
Is Long Bon International Co Ltd (2514) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 19.79 TWD versus a price of 10.70 TWD, about +85% upside (undervalued).
What is the fair value of 2514?
Our model-based fair value for Long Bon International Co Ltd is 19.79 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 10.70 TWD.
What is the quality score of 2514?
Long Bon International Co Ltd has a Quality Score of 27/100. 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 Long Bon International Co Ltd (2514)?
Our model-based price target is the fair value of 19.79 TWD (as of Nov 7, 2026) from 9 valuation models. Cautious scenario 19.79 TWD, optimistic scenario 20.43 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Long Bon International Co Ltd stock forecast for 2026?
Our models put fair value at 19.79 TWD, about +85% upside versus a price of 10.70 TWD (undervalued). Cautious scenario 19.79 TWD, optimistic scenario 20.43 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Long Bon International Co Ltd (2514)?
Long Bon International Co Ltd reported trailing-twelve-month revenue of about 21.6B TWD (latest available figure, as of Nov 7, 2026).
Does Long Bon International Co Ltd pay a dividend?
Long Bon International Co Ltd currently shows a dividend yield of 8.70% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Long Bon International Co Ltd (2514)?
Long Bon International Co Ltd has a dividend yield of 8.7%.
What is the intrinsic value of Long Bon International Co Ltd (2514)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Long Bon International Co Ltd it is 19.79 TWD per share (as of Nov 7, 2026), against a price of 10.70 TWD. It is the blended result of 9 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Long Bon International Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 2514 trades below its calculated fair value: price 10.70 TWD, fair value 19.79 TWD, a gap of about +85% (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 2514?
No. The price is what the market pays today (10.70 TWD); the fair value is what the company's own numbers justify (19.79 TWD). For Long Bon International Co Ltd the two are 9.09 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Long Bon International Co Ltd worth?
The market values Long Bon International Co Ltd at about 4.0B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 10.70 TWD; our models calculate a fair value of 19.79 TWD per share.
What do the bullish and bearish scenarios say about 2514?
Our models span a range for Long Bon International Co Ltd: cautious scenario 19.79 TWD, base 19.79 TWD, optimistic 20.43 TWD per share (as of Nov 7, 2026, price 10.70 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2514?
Long Bon International Co Ltd trades at a price-to-earnings ratio of 26.8 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 19.79 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 7.2. Other multiples: P/B 0.3, P/S 0.2, EV/EBITDA 6.2.
How solid is the balance sheet of Long Bon International Co Ltd (2514)?
Balance-sheet figures for Long Bon International Co Ltd (as of Nov 7, 2026): return on equity 0.1%, debt of 0.21 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.
How far is 2514 from its 52-week high?
Long Bon International Co Ltd trades at 10.70 TWD, about 30% below its 52-week high of 15.35 TWD and at the low of 10.70 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 19.79 TWD is for.
Which stocks are comparable to Long Bon International Co Ltd?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, 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 Long Bon International Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 10.70 TWD, calculated fair value 19.79 TWD (+85%), Quality Score 27/100, from 9 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 2514 calculated?
We run Long Bon International Co Ltd through 9 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 19.79 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. Long Bon International Co Ltd currently trades 46% 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 Long Bon International Co Ltd (2514)?
The closing price on Nov 9, 2026 was 10.70 TWD. Our model-based fair value is 19.79 TWD, about +85% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Long Bon International Co Ltd right now?
The large discount to fair value meets weak quality (27/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (19.79 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. The models converge in a tight band (19.79 TWD to 20.43 TWD), unusually little disagreement for a valuation.
Key figures of Long Bon International Co Ltd
How large is the market capitalisation of Long Bon International Co Ltd (2514)?
The market capitalisation of Long Bon International Co Ltd is 4.0B TWD (≈ $123M). 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 Long Bon International Co Ltd (2514)?
The price-to-sales ratio of Long Bon International Co Ltd is 0.19 (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 Long Bon International Co Ltd (2514)?
Earnings per share at Long Bon International Co Ltd are 0.4000 TWD (price ÷ EPS = P/E 26.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Long Bon International Co Ltd (2514)?
The dividend yield of Long Bon International Co Ltd is 8.7%. 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 Long Bon International Co Ltd (2514)?
The net margin of Long Bon International Co Ltd is 0.7% (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 Long Bon International Co Ltd (2514)?
The return on equity (ROE) of Long Bon International Co Ltd is 0.1% (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 Long Bon International Co Ltd (2514)?
On an EBIT basis the return on assets of Long Bon International Co Ltd is 3.0% (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 Long Bon International Co Ltd (2514)?
The operating margin of Long Bon International Co Ltd is −11.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Long Bon International Co Ltd (2514)?
Revenue at Long Bon International Co Ltd is growing −15.3% versus a year earlier (3y avg +33.1%). 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 Long Bon International Co Ltd (2514)?
Earnings per share at Long Bon International Co Ltd are growing −20.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Long Bon International Co Ltd (2514) generate?
The free cash flow of Long Bon International Co Ltd is −260M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Long Bon International Co Ltd (2514) carry?
The net debt of Long Bon International Co Ltd is 2.1B TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Long Bon International Co Ltd in the live analysis
One click puts Long Bon International Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026