Formosa International Hotels Corp (2707) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Formosa International Hotels Corp stock TWD 198, price TWD 174, upside +14.2%, quality 82 out of 100. Rating: undervalued. Calculated from audited financials with 25 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 5, 2026.
How to read this chart
60‑month range 101.38 TWD – 262.59 TWD · fair‑value band 143.02 TWD – 254.39 TWD · the 173.50 TWD price screens below the 198.07 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Formosa International Hotels in your weekly email
Every Wednesday you see whether Formosa International Hotels 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.
Formosa International Hotels Corporation, together with its subsidiaries, engages in the operation and management of hotels in Taiwan and internationally. It operates through four segments: Catering, Room, Technical Services and Management, and Leasing.
Show moreShow less
The company is involved in the operation of hotels under the Regent Taipei, Silks Place, Wellspring by Silks, Just Sleep, and Silks Club brand names; restaurants under the Silks Palace, Spice Market, Mihan Beitou, Bando Club, and Garden Villa brand names; and apartments under the Shin Kong Jasper Villa Xinyi brand name.
It also engages in the provision of management consulting for hotel and tourism/recreation businesses; general investment activities; real estate management services; and trademark registration and cruise ship trademark businesses.
The company was founded in 1990 and is headquartered in Taipei, Taiwan.
Stock analysis
Formosa International Hotels Corp (2707) currently trades at 173.50 TWD, while our model-based Fair Value estimate is 198.07 TWD, implying the stock looks roughly 12% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 201.04 TWD per share, and 11 of the 25 models we run sit above the 173.50 TWD price.
Bear case: the Asset-Based group reads lowest at 21.66 TWD, and 14 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 143.02 TWD (bear) to 254.39 TWD (bull), the price of 173.50 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 82/100 (high quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Formosa International Hotels Corp reported revenue of 6.8B TWD in FY2025 versus 4.9B TWD in FY2021, a compound +8.5%/yr. Reported net income was 1.4B TWD in FY2025, compounding −9.7%/yr from FY2021.
Key figures
Market cap 22.2B TWD (≈ $677M) Small · P/E ratio 12.1 · P/S ratio 3.16 · EPS (TTM) 14.37 TWD · Dividend yield 6.2% · Net margin 26.3% · Return on equity 48.9% · Return on assets (EBIT) 16.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 83 out of 100 (medium confidence).
What moves the price
The share trades about 5% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at 14%, 2707 screens cheaper than that median.
Fair Value models
Bear143.02 TWDFair Value 198.07 TWDBull254.39 TWD
Price 173.50 TWD · Upside +14.2%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (3.09 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.78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+8.5%
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.
+6.9%
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.
+4.7%
Start year 2020 (pandemic). Over 10 years: +0.2% a year
Revenue growth 10 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.
+0.2%
’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.
+9.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.0%
Dividend (yield on the price)6.2%
Per share before 2015divided by the spin-off factor 1.084
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.3.0% vs 3.7%, steady
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.18% → 25%
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).
−2.5%
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 −4.0% a year for the price.
Compare Formosa International Hotels Corp 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.Lodging · 159 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score82 · Top 25%
Fair Value upside+14.2% · Above median
Profitability
Return on equity (12 months)48.9% · Top 25%
Return on assets14.2% · Top 25%
Net margin (12 months)26.3% · Top 25%
Operating margin (12 months)25.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)5.3% · Below median
Dividend yield (12 months)6.2% · Top 25%
Valuation Multiplesvs Lodging median · lower = cheaper
P/E (12 months)12.1× · Cheapest 25%
P/B5.36× · Priciest 25%
P/S (12 months)3.16× · Pricier than median
Price / free cash flow (fiscal year)11.4× · Cheaper 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). "Formosa International Hotels Corp Fair Value". https://www.fairvalue-calculator.com/stock/2707
Frequently asked questions
Is Formosa International Hotels Corp (2707) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 198.07 TWD versus a price of 173.50 TWD, about +14% upside (undervalued).
What is the fair value of 2707?
Our model-based fair value for Formosa International Hotels Corp is 198.07 TWD (as of Nov 5, 2026), built from audited fundamentals. The current price: 173.50 TWD.
What is the quality score of 2707?
Formosa International Hotels Corp has a Quality Score of 82/100. 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 Formosa International Hotels Corp (2707)?
Our model-based price target is the fair value of 198.07 TWD (as of Nov 5, 2026) from 25 valuation models. Cautious scenario 143.02 TWD, optimistic scenario 254.39 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Formosa International Hotels Corp stock forecast for 2026?
Our models put fair value at 198.07 TWD, about +14% upside versus a price of 173.50 TWD (undervalued). Cautious scenario 143.02 TWD, optimistic scenario 254.39 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Formosa International Hotels Corp (2707)?
Formosa International Hotels Corp reported trailing-twelve-month revenue of about 7.0B TWD (latest available figure, as of Nov 5, 2026).
Does Formosa International Hotels Corp pay a dividend?
Formosa International Hotels Corp currently shows a dividend yield of 6.20% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Formosa International Hotels Corp (2707) and when is the ex-dividend date?
Formosa International Hotels Corp pays a dividend of 10.75 TWD per share a year, a dividend yield of 6.2%. The last ex-dividend date was Apr 16, 2026. A dividend has been paid every year since at least 2000. The payout ratio is 74.8% of earnings. Free cash flow covers the dividend 1.42 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Formosa International Hotels Corp (2707)?
For today's price to be fair in a discounted-cash-flow model, Formosa International Hotels Corp would have to grow free cash flow by -2.5 % 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 +4.7 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 2707 use?
Our models discount Formosa International Hotels Corp at 10.3 %: a base by market capitalisation (small), damped by beta 0.07, 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 Formosa International Hotels Corp that is -2.5 % 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 Formosa International Hotels Corp (2707) delivered so far?
Over the past 5 years revenue at Formosa International Hotels Corp grew +4.7 % a year. The price currently implies free-cash-flow growth of -2.5 % 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 Formosa International Hotels Corp (2707) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Formosa International Hotels Corp (-2.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Formosa International Hotels Corp (2707)?
The free-cash-flow yield on the price is 8.79 %: that much free cash flow Formosa International Hotels Corp 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 Formosa International Hotels Corp (2707)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Formosa International Hotels Corp it is 198.07 TWD per share (as of Nov 5, 2026), against a price of 173.50 TWD. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Formosa International Hotels Corp stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 2707 trades below its calculated fair value: price 173.50 TWD, fair value 198.07 TWD, a gap of about +14% (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 2707?
No. The price is what the market pays today (173.50 TWD); the fair value is what the company's own numbers justify (198.07 TWD). For Formosa International Hotels Corp the two are 24.57 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Formosa International Hotels Corp worth?
The market values Formosa International Hotels Corp at about 22.2B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 173.50 TWD; our models calculate a fair value of 198.07 TWD per share.
What do the bullish and bearish scenarios say about 2707?
Our models span a range for Formosa International Hotels Corp: cautious scenario 143.02 TWD, base 198.07 TWD, optimistic 254.39 TWD per share (as of Nov 5, 2026, price 173.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2707?
Formosa International Hotels Corp trades at a price-to-earnings ratio of 12.1 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 198.07 TWD is built from several models across several years. Other multiples: PEG 0.9, P/B 5.4, P/S 3.2, EV/EBITDA 10.3.
What is the PEG ratio of 2707?
The PEG ratio of Formosa International Hotels Corp is 0.85 (P/E divided by earnings growth, as of Nov 5, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Formosa International Hotels Corp (2707)?
Balance-sheet figures for Formosa International Hotels Corp (as of Nov 5, 2026): return on equity 48.9%. They feed the Quality Score of 82/100, which measures business quality independently of the share price.
How far is 2707 from its 52-week high?
Formosa International Hotels Corp trades at 173.50 TWD, about 5% below its 52-week high of 183.00 TWD and 3% above the low of 168.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 198.07 TWD is for.
Which stocks are comparable to Formosa International Hotels Corp?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World Group, 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 Formosa International Hotels Corp stock attractive at the current price?
The data as of Nov 5, 2026: price 173.50 TWD, calculated fair value 198.07 TWD (+14%), Quality Score 82/100, from 25 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 2707 calculated?
We run Formosa International Hotels Corp through 25 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 198.07 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. Formosa International Hotels Corp currently trades 12% 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 Formosa International Hotels Corp (2707)?
The closing price on Nov 6, 2026 was 173.50 TWD. Our model-based fair value is 198.07 TWD, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Formosa International Hotels Corp right now?
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 Formosa International Hotels Corp (2707) come from?
Earnings per share at Formosa International Hotels Corp grew +3.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.4 %, EBIT margin +2.6 %, tax rate −0.5 %, residual (interest, one-offs) +1.0 %. 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 Formosa International Hotels Corp
How large is the market capitalisation of Formosa International Hotels Corp (2707)?
The market capitalisation of Formosa International Hotels Corp is 22.2B TWD (≈ $677M). 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 Formosa International Hotels Corp (2707)?
The price-to-sales ratio of Formosa International Hotels Corp is 3.16 (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 Formosa International Hotels Corp (2707)?
Earnings per share at Formosa International Hotels Corp are 14.37 TWD (price ÷ EPS = P/E 12.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Formosa International Hotels Corp (2707)?
The dividend yield of Formosa International Hotels Corp is 6.2% (payout 74.8%). 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 Formosa International Hotels Corp (2707)?
The net margin of Formosa International Hotels Corp is 26.3% (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 Formosa International Hotels Corp (2707)?
The return on equity (ROE) of Formosa International Hotels Corp is 48.9% (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 Formosa International Hotels Corp (2707)?
On an EBIT basis the return on assets of Formosa International Hotels Corp is 16.6% (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 Formosa International Hotels Corp (2707)?
The operating margin of Formosa International Hotels Corp is 25.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Formosa International Hotels Corp (2707)?
Revenue at Formosa International Hotels Corp is growing +5.3% versus a year earlier (3y avg +6.9%). 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 Formosa International Hotels Corp (2707)?
Earnings per share at Formosa International Hotels Corp are growing +18.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Formosa International Hotels Corp (2707) carry?
The net debt of Formosa International Hotels Corp is 3.1B TWD (fiscal year 2025, ≈ 1.6 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 Formosa International Hotels Corp in the live analysis
One click puts Formosa International Hotels Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026