Sakura Development Co Ltd (2539) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sakura Development Co Ltd stock TWD 71.23, price TWD 29.80, upside +139.0%, quality 66 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 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 11.60 TWD – 48.63 TWD · fair‑value band 45.19 TWD – 118.21 TWD · the 29.80 TWD price screens below the 71.23 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Sakura Development Co in your weekly email
Every Wednesday you see whether Sakura Development 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.
Sakura Development Co.,Ltd engages in the sale and lease of residential properties with a focus on the Zhongzhangtou area in Taiwan.
Show moreShow less
It also engages in commissioning construction companies to build residential and commercial buildings for rent and sale, designing and planning gardens and landscaping, and providing consulting services for real estate investment planning, analysis, and diagnosis.
The company was founded in 1976 and is based in Taichung, Taiwan.
Stock analysis
Sakura Development Co Ltd (2539) currently trades at 29.80 TWD, while our model-based Fair Value estimate is 71.23 TWD, implying the stock looks roughly 58% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 80.19 TWD per share, and 11 of the 16 models we run sit above the 29.80 TWD price.
Bear case: the Asset-Based group reads lowest at 11.88 TWD, and 5 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 45.19 TWD (bear) to 118.21 TWD (bull), the price of 29.80 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 66/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Sakura Development Co Ltd reported revenue of 14.0B TWD in FY2025 versus 4.3B TWD in FY2021, a compound +34.5%/yr. Reported net income was 4.1B TWD in FY2025, compounding +52.9%/yr from FY2021.
Key figures
Market cap 43.8B TWD (≈ $1.3B) Small · P/E ratio 8.6 · P/S ratio 2.81 · EPS (TTM) 3.45 TWD · Dividend yield 1.7% · Net margin 32.2% · Return on equity 28.1% · Return on assets (EBIT) 10.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 77 out of 100 (medium confidence).
What moves the price
The share trades about 26% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 139%, 2539 screens cheaper than that median.
Fair Value models
Bear45.19 TWDFair Value 71.23 TWDBull118.21 TWD
Price 29.80 TWD · Upside +139.0%
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 (2.53 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.
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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+55.3%
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.
+30.8%
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.
+24.8%
Start year 2020 (pandemic). Over 10 years: +15.4% a year
Revenue growth 22 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.
+36.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+32.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+31.1%
Dividend (yield on the price)1.7%
Per share before 2026divided by the spin-off factor 1.22
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.29.2% vs 8.2%, 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.23% → 36%
2025 sits 79% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−4.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −6.1% a year for the price.
Compare Sakura Development 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.Real Estate - Development · 489 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+139.0% · Top 25%
Profitability
Return on equity (12 months)28.1% · Top 25%
Return on assets12.7% · Top 25%
Net margin (12 months)32.2% · Top 25%
Operating margin (12 months)40.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)313.1% · Top 25%
Dividend yield (12 months)1.7% · Below median
Balance sheet
Debt / equity0.13× · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)8.6× · Cheaper than median
P/B2.44× · Priciest 25%
P/S (12 months)2.81× · Pricier than median
Price / free cash flow (fiscal year)8.3× · 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). "Sakura Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2539
Frequently asked questions
Is Sakura Development Co Ltd (2539) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 71.23 TWD versus a price of 29.80 TWD, about +139% upside (undervalued).
What is the fair value of 2539?
Our model-based fair value for Sakura Development Co Ltd is 71.23 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 29.80 TWD.
What is the quality score of 2539?
Sakura Development Co Ltd has a Quality Score of 66/100. 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 Sakura Development Co Ltd (2539)?
Our model-based price target is the fair value of 71.23 TWD (as of Nov 7, 2026) from 16 valuation models. Cautious scenario 45.19 TWD, optimistic scenario 118.21 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Sakura Development Co Ltd stock forecast for 2026?
Our models put fair value at 71.23 TWD, about +139% upside versus a price of 29.80 TWD (undervalued). Cautious scenario 45.19 TWD, optimistic scenario 118.21 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Sakura Development Co Ltd (2539)?
Sakura Development Co Ltd reported trailing-twelve-month revenue of about 15.6B TWD (latest available figure, as of Nov 7, 2026).
Does Sakura Development Co Ltd pay a dividend?
Sakura Development Co Ltd currently shows a dividend yield of 1.65% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Sakura Development Co Ltd (2539) and when is the ex-dividend date?
Sakura Development Co Ltd pays a dividend of 0.492 TWD per share a year, a dividend yield of 1.7%. The last ex-dividend date was Aug 20, 2026. A dividend has been paid every year since at least 2010. The payout ratio is 14.3% of earnings. Free cash flow covers the dividend 7.35 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Sakura Development Co Ltd (2539)?
For today's price to be fair in a discounted-cash-flow model, Sakura Development Co Ltd would have to grow free cash flow by -4.6 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +24.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 2539 use?
Our models discount Sakura Development Co Ltd at 11.8 %: a base by market capitalisation (small), 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 Sakura Development Co Ltd that is -4.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Sakura Development Co Ltd (2539) delivered so far?
Over the past 5 years revenue at Sakura Development Co Ltd grew +24.9 % a year. The price currently implies free-cash-flow growth of -4.6 % 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 Sakura Development Co Ltd (2539) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Sakura Development Co Ltd (-4.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sakura Development Co Ltd (2539)?
The free-cash-flow yield on the price is 14.80 %: that much free cash flow Sakura Development Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sakura Development Co Ltd (2539)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sakura Development Co Ltd it is 71.23 TWD per share (as of Nov 7, 2026), against a price of 29.80 TWD. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Sakura Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 2539 trades below its calculated fair value: price 29.80 TWD, fair value 71.23 TWD, a gap of about +139% (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 2539?
No. The price is what the market pays today (29.80 TWD); the fair value is what the company's own numbers justify (71.23 TWD). For Sakura Development Co Ltd the two are 41.43 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Sakura Development Co Ltd worth?
The market values Sakura Development Co Ltd at about 43.8B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 29.80 TWD; our models calculate a fair value of 71.23 TWD per share.
What do the bullish and bearish scenarios say about 2539?
Our models span a range for Sakura Development Co Ltd: cautious scenario 45.19 TWD, base 71.23 TWD, optimistic 118.21 TWD per share (as of Nov 7, 2026, price 29.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2539?
Sakura Development Co Ltd trades at a price-to-earnings ratio of 8.6 (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 71.23 TWD is built from several models across several years. Other multiples: P/B 2.4, P/S 2.8, EV/EBITDA 6.6.
How solid is the balance sheet of Sakura Development Co Ltd (2539)?
Balance-sheet figures for Sakura Development Co Ltd (as of Nov 7, 2026): return on equity 28.1%, debt of 0.13 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 2539 from its 52-week high?
Sakura Development Co Ltd trades at 29.80 TWD, about 26% below its 52-week high of 40.26 TWD and 11% above the low of 26.73 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 71.23 TWD is for.
Which stocks are comparable to Sakura Development Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Sakura Development Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 29.80 TWD, calculated fair value 71.23 TWD (+139%), Quality Score 66/100, from 16 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 2539 calculated?
We run Sakura Development Co Ltd through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 71.23 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 13.0% above its aggregate fair value. Sakura Development Co Ltd currently trades 58% 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 Sakura Development Co Ltd (2539)?
The closing price on Nov 6, 2026 was 29.80 TWD. Our model-based fair value is 71.23 TWD, about +139% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sakura Development Co Ltd right now?
The price is below even our cautious bear case (45.19 TWD). The market is more pessimistic than our downside scenario. The model range is unusually wide (45.19 TWD to 118.21 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Sakura Development Co Ltd (2539) come from?
Earnings per share at Sakura Development Co Ltd grew +6.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.4 %, EBIT margin +1.5 %, tax rate −1.5 %, 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 Sakura Development Co Ltd
How large is the market capitalisation of Sakura Development Co Ltd (2539)?
The market capitalisation of Sakura Development Co Ltd is 43.8B TWD (≈ $1.3B). 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 Sakura Development Co Ltd (2539)?
The price-to-sales ratio of Sakura Development Co Ltd is 2.81 (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 Sakura Development Co Ltd (2539)?
Earnings per share at Sakura Development Co Ltd are 3.45 TWD (price ÷ EPS = P/E 8.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sakura Development Co Ltd (2539)?
The dividend yield of Sakura Development Co Ltd is 1.7% (payout 14.3%). 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 Sakura Development Co Ltd (2539)?
The net margin of Sakura Development Co Ltd is 32.2% (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 Sakura Development Co Ltd (2539)?
The return on equity (ROE) of Sakura Development Co Ltd is 28.1% (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 Sakura Development Co Ltd (2539)?
On an EBIT basis the return on assets of Sakura Development Co Ltd is 10.1% (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 Sakura Development Co Ltd (2539)?
The operating margin of Sakura Development Co Ltd is 40.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sakura Development Co Ltd (2539)?
Revenue at Sakura Development Co Ltd is growing +313% versus a year earlier (3y avg +30.8%). 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 Sakura Development Co Ltd (2539)?
Earnings per share at Sakura Development Co Ltd are growing +460% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sakura Development Co Ltd (2539) carry?
The net debt of Sakura Development Co Ltd is 3.2B TWD (fiscal year 2025, ≈ 0.6 yrs of FCF). 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 Sakura Development Co Ltd in the live analysis
One click puts Sakura Development 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