La Kaffa International Co Ltd (2732) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of La Kaffa International Co Ltd stock TWD 29.47, price TWD 59.50, that is 50.5% below the price, quality 55 out of 100. Rating: strongly overvalued. 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 9, 2026.
How to read this chart
60‑month range 59.50 TWD – 164.79 TWD · fair‑value band 21.00 TWD – 39.04 TWD · the 59.50 TWD price screens above the 29.47 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow La Kaffa International Co in your weekly email
Every Wednesday you see whether La Kaffa 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.
La Kaffa International Co., Ltd. operates franchise of chain restaurants in Taiwan, rest of Asia, Europe, Australia, the United States, and Africa.
Show moreShow less
It operates restaurants that offers hand-rocked tea and beverages, bakery and confectionery, English light meals, traditional snacks and ices, Japanese pork chops, beef noodle, deep-fried steak, and Japanese dumplings.
The company sells its products under the Chatime, Merry Pho, Pudding cake, Engolili, Bake Code, Apricot Japanese Pork Chop, Duan Junzhen Beef Noodles, Osaka Wangsho, Kyoto Katsuhito, Tiger's Bowl, GOMAX, Fruit and Wheat De Fresh Drink Creation, Juice Tea, heilongtang, lvatea, and Green Chilli brands.
La Kaffa International Co., Ltd. was founded in 1993 and is based in Zhubei City, Taiwan.
Stock analysis
La Kaffa International Co Ltd (2732) currently trades at 59.50 TWD, while our model-based Fair Value estimate is 29.47 TWD, 50% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 79.93 TWD per share, and 12 of the 25 models we run sit above the 59.50 TWD price.
Bear case: the Asset-Based group reads lowest at 10.34 TWD, and 13 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 21.00 TWD (bear) to 39.04 TWD (bull), the price of 59.50 TWD sits above 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 55/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
La Kaffa International Co Ltd reported revenue of 4.3B TWD in FY2025 versus 4.2B TWD in FY2021, a compound +0.7%/yr. Reported net income was 50.2M TWD in FY2025, compounding −22.0%/yr from FY2021.
Key figures
Market cap 2.7B TWD (≈ $81.0M) Micro · P/E ratio 17.9 · P/S ratio 0.68 · EPS (TTM) 3.32 TWD · Dividend yield 4.2% · Net margin 3.2% · Return on equity 8.9% · Return on assets (EBIT) 5.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at −50%, 2732 screens richer than that median.
Fair Value models
Bear21.00 TWDFair Value 29.47 TWDBull39.04 TWD
Price 59.50 TWD · Downside -50.5%
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 (0.7032 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.40/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
+7.1%
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.
+0.7%
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.
+0.6%
Start year 2020 (pandemic). Over 10 years: +10.0% 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.
+10.0%
’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.
−13.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.6%
Dividend (yield on the price)4.2%
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.6% → 3%
⚠ Revenue per share shrinking 1.9%/yr over ~6Y (margins eroding too) ⓘ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.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−1.4%
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 −3.0% a year for the price.
Compare La Kaffa 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.Beverages - Non-Alcoholic · 80 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside−50.5% · Bottom 25%
Profitability
Return on equity (12 months)8.9% · Below median
Return on assets1.1% · Bottom 25%
Net margin (12 months)4.1% · Bottom 25%
Operating margin (12 months)5.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)27.2% · Top 25%
Dividend yield (12 months)4.2% · Above median
Balance sheet
Debt / equity0.34× · Above median
Valuation Multiplesvs Beverages - Non-Alcoholic 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). "La Kaffa International Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2732
Frequently asked questions
Is La Kaffa International Co Ltd (2732) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 29.47 TWD versus a price of 59.50 TWD, about 50% lower (overvalued).
What is the fair value of 2732?
Our model-based fair value for La Kaffa International Co Ltd is 29.47 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 59.50 TWD.
What is the quality score of 2732?
La Kaffa International Co Ltd has a Quality Score of 55/100. 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 La Kaffa International Co Ltd (2732)?
Our model-based price target is the fair value of 29.47 TWD (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 21.00 TWD, optimistic scenario 39.04 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the La Kaffa International Co Ltd stock forecast for 2026?
Our models put fair value at 29.47 TWD, about 50% lower versus a price of 59.50 TWD (overvalued). Cautious scenario 21.00 TWD, optimistic scenario 39.04 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of La Kaffa International Co Ltd (2732)?
La Kaffa International Co Ltd reported trailing-twelve-month revenue of about 5.0B TWD (latest available figure, as of Nov 9, 2026).
Does La Kaffa International Co Ltd pay a dividend?
La Kaffa International Co Ltd currently shows a dividend yield of 4.20% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of La Kaffa International Co Ltd (2732) and when is the ex-dividend date?
La Kaffa International Co Ltd pays a dividend of 2.50 TWD per share a year, a dividend yield of 4.2%. The last ex-dividend date was Sep 3, 2026. A dividend has been paid every year since at least 2013. The payout ratio is 75.3% of earnings. Free cash flow covers the dividend 3.76 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into La Kaffa International Co Ltd (2732)?
For today's price to be fair in a discounted-cash-flow model, La Kaffa International Co Ltd would have to grow free cash flow by -1.4 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +0.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 2732 use?
Our models discount La Kaffa International Co Ltd at 13.3 %: a base by market capitalisation (micro), 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 La Kaffa International Co Ltd that is -1.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has La Kaffa International Co Ltd (2732) delivered so far?
Over the past 5 years revenue at La Kaffa International Co Ltd grew +0.6 % a year. The price currently implies free-cash-flow growth of -1.4 % 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 La Kaffa International Co Ltd (2732) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into La Kaffa International Co Ltd (-1.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of La Kaffa International Co Ltd (2732)?
The free-cash-flow yield on the price is 15.81 %: that much free cash flow La Kaffa International Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of La Kaffa International Co Ltd (2732)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For La Kaffa International Co Ltd it is 29.47 TWD per share (as of Nov 9, 2026), against a price of 59.50 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 La Kaffa International Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 2732 trades above its calculated fair value: price 59.50 TWD, fair value 29.47 TWD, a gap of about −50% (overvalued). 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 2732?
No. The price is what the market pays today (59.50 TWD); the fair value is what the company's own numbers justify (29.47 TWD). For La Kaffa International Co Ltd the two are 30.03 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is La Kaffa International Co Ltd worth?
The market values La Kaffa International Co Ltd at about 2.7B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 59.50 TWD; our models calculate a fair value of 29.47 TWD per share.
What do the bullish and bearish scenarios say about 2732?
Our models span a range for La Kaffa International Co Ltd: cautious scenario 21.00 TWD, base 29.47 TWD, optimistic 39.04 TWD per share (as of Nov 9, 2026, price 59.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2732?
La Kaffa International Co Ltd trades at a price-to-earnings ratio of 17.9 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 29.47 TWD is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 20.2. Other multiples: P/B 1.5, P/S 0.7, EV/EBITDA 4.7.
How solid is the balance sheet of La Kaffa International Co Ltd (2732)?
Balance-sheet figures for La Kaffa International Co Ltd (as of Nov 9, 2026): return on equity 8.9%, debt of 0.34 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 2732 from its 52-week high?
La Kaffa International Co Ltd trades at 59.50 TWD, about 19% below its 52-week high of 73.36 TWD and at the low of 59.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 29.47 TWD is for.
Which stocks are comparable to La Kaffa International Co Ltd?
From the same area (Consumer Defensive) we also value The Coca-Cola Company, PepsiCo, Inc, Monster Beverage Corporation, Nongfu Spring 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 La Kaffa International Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 59.50 TWD, calculated fair value 29.47 TWD (−50%), Quality Score 55/100, 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 2732 calculated?
We run La Kaffa International Co Ltd 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 29.47 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. La Kaffa International Co Ltd itself currently trades above fair value. 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 La Kaffa International Co Ltd (2732)?
The closing price on Nov 6, 2026 was 59.50 TWD. Our model-based fair value is 29.47 TWD, about 50% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with La Kaffa International Co Ltd right now?
The price sits above even our optimistic bull case (39.04 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (21.00 TWD to 39.04 TWD) leaves room in how you read the outcome.
Key figures of La Kaffa International Co Ltd
How large is the market capitalisation of La Kaffa International Co Ltd (2732)?
The market capitalisation of La Kaffa International Co Ltd is 2.7B TWD (≈ $81.0M). 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 La Kaffa International Co Ltd (2732)?
The price-to-sales ratio of La Kaffa International Co Ltd is 0.68 (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 La Kaffa International Co Ltd (2732)?
Earnings per share at La Kaffa International Co Ltd are 3.32 TWD (price ÷ EPS = P/E 17.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of La Kaffa International Co Ltd (2732)?
The dividend yield of La Kaffa International Co Ltd is 4.2% (payout 75.3%). 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 La Kaffa International Co Ltd (2732)?
The net margin of La Kaffa International Co Ltd is 3.2% (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 La Kaffa International Co Ltd (2732)?
The return on equity (ROE) of La Kaffa International Co Ltd is 8.9% (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 La Kaffa International Co Ltd (2732)?
On an EBIT basis the return on assets of La Kaffa International Co Ltd is 5.8% (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 La Kaffa International Co Ltd (2732)?
The operating margin of La Kaffa International Co Ltd is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at La Kaffa International Co Ltd (2732)?
Revenue at La Kaffa International Co Ltd is growing +27.2% versus a year earlier (3y avg +0.7%). 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 La Kaffa International Co Ltd (2732)?
Earnings per share at La Kaffa International Co Ltd are growing +286% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does La Kaffa International Co Ltd (2732) carry?
The net debt of La Kaffa International Co Ltd is 138M TWD (fiscal year 2025, ≈ 0.3 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 La Kaffa International Co Ltd in the live analysis
One click puts La Kaffa International 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 9, 2026