Mr. Onion (2740) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mr. Onion stock TWD 18.69, price TWD 26.95, that is 30.6% below the price, quality 63 out of 100. Rating: overvalued. Calculated from audited financials with 7 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 3, 2026.
How to read this chart
60‑month range 20.40 TWD – 98.91 TWD · fair‑value band 16.37 TWD – 21.00 TWD · the 26.95 TWD price screens above the 18.69 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Mr. Onion in your weekly email
Every Wednesday you see whether Mr. Onion 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.
Hua Hsuan Real Estate Co.,Ltd. provides catering services in Taiwan. The company was formerly known as Mr. Onion International Co., Ltd and changed its name to Hua Hsuan Real Estate Co.,Ltd. in April 2026. The company was founded in 1991 and is based in New Taipei City, Taiwan.
Stock analysis
Mr. Onion (2740) currently trades at 26.95 TWD, while our model-based Fair Value estimate is 18.69 TWD, 31% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 27.03 TWD per share, and 2 of the 7 models we run sit above the 26.95 TWD price.
Bear case: the Asset-Based group reads lowest at 2.46 TWD, and 5 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: 16.37 TWD (bear) to 21.00 TWD (bull), the price of 26.95 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 63/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Mr. Onion reported revenue of 128M TWD in FY2025 versus 110M TWD in FY2021, a compound +4.0%/yr. Reported net income was −43.1M TWD in FY2025.
Key figures
Market cap 452M TWD (≈ $13.8M) Micro · P/S ratio 6.20 · EPS (TTM) −3.30 TWD · Net margin −59.8% · Return on equity −45.2% · Return on assets (EBIT) −26.1% (5-year average) · Operating margin −78.0% · Revenue (TTM) 81.7M TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 25% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −30% fair-value upside, at −31%, 2740 screens richer than that median.
Fair Value models
Bear16.37 TWDFair Value 18.69 TWDBull21.00 TWD
Price 26.95 TWD · Downside -30.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF25.35 TWD33.72 TWD49.23 TWD78
Growth DCF26.35 TWD34.47 TWD48.37 TWD77
5Y Revenue Exit15.87 TWD19.09 TWD23.72 TWD72
All 7 models by family
DCF Models
FCF DCF25.35 TWD33.72 TWD49.23 TWD78
5Y Revenue Exit15.87 TWD19.09 TWD23.72 TWD72
10Y Revenue Exit19.26 TWD21.99 TWD24.71 TWD66
Multiples
EV/Revenue10.37 TWD13.12 TWD15.87 TWD54
Asset-Based
NCAV (Graham)1.62 TWD2.46 TWD3.08 TWD54
Growth DCF
Growth DCF26.35 TWD34.47 TWD48.37 TWD77
Rev-Margin DCF15.87 TWD19.59 TWD24.38 TWD72
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.23/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−45.7%
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.
+13.3%
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.
−4.1%
Start year 2020 (pandemic). Over 10 years: −17.5% 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.
−17.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−24.9% (2020) → −25.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−10.3%
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.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −11.7% a year for the price.
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.Restaurants · 200 stocks
Beats the industry median on 2/9 measures
Overall it trails its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−30.6% · Below median
Profitability
Return on assets−36.6% · Bottom 25%
Net margin (12 months)−59.8% · Bottom 25%
Operating margin (12 months)−78.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−59.7% · Bottom 25%
Valuation Multiplesvs Restaurants median · lower = cheaper
P/B5.63× · Priciest 25%
P/S (12 months)5.53× · Priciest 25%
Price / free cash flow (fiscal year)12.5× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 36
FUTURE (revenue growth)0· sector 20
PAST (return on equity)0· sector 26
HEALTH (low debt)100· sector 94
DIVIDEND (yield)0· sector 61
VALUE 0: the price sits above our fair-value range.
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). "Mr. Onion Fair Value". https://www.fairvalue-calculator.com/stock/2740
Frequently asked questions
Is Mr. Onion (2740) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 18.69 TWD versus a price of 26.95 TWD, about 31% lower (overvalued).
What is the fair value of 2740?
Our model-based fair value for Mr. Onion is 18.69 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 26.95 TWD.
What is the quality score of 2740?
Mr. Onion has a Quality Score of 63/100. 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 Mr. Onion (2740)?
Our model-based price target is the fair value of 18.69 TWD (as of Nov 3, 2026) from 7 valuation models. Cautious scenario 16.37 TWD, optimistic scenario 21.00 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Mr. Onion stock forecast for 2026?
Our models put fair value at 18.69 TWD, about 31% lower versus a price of 26.95 TWD (overvalued). Cautious scenario 16.37 TWD, optimistic scenario 21.00 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Mr. Onion (2740)?
Mr. Onion reported trailing-twelve-month revenue of about 81.7M TWD (latest available figure, as of Nov 3, 2026).
What growth is priced into Mr. Onion (2740)?
For today's price to be fair in a discounted-cash-flow model, Mr. Onion would have to grow free cash flow by -10.3 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.1 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 2740 use?
Our models discount Mr. Onion at 9.0 %: a base by market capitalisation (nano), 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 Mr. Onion that is -10.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Mr. Onion (2740) delivered so far?
Over the past 5 years revenue at Mr. Onion grew -4.1 % a year. The price currently implies free-cash-flow growth of -10.3 % 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 Mr. Onion (2740) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Mr. Onion (-10.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mr. Onion (2740)?
The free-cash-flow yield on the price is 9.36 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Mr. Onion produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mr. Onion (2740)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mr. Onion it is 18.69 TWD per share (as of Nov 3, 2026), against a price of 26.95 TWD. It is the blended result of 7 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Mr. Onion stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 2740 trades above its calculated fair value: price 26.95 TWD, fair value 18.69 TWD, a gap of about −31% (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 2740?
No. The price is what the market pays today (26.95 TWD); the fair value is what the company's own numbers justify (18.69 TWD). For Mr. Onion the two are 8.26 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Mr. Onion worth?
The market values Mr. Onion at about 452M TWD (market capitalisation, as of Nov 3, 2026). Per share that is 26.95 TWD; our models calculate a fair value of 18.69 TWD per share.
What do the bullish and bearish scenarios say about 2740?
Our models span a range for Mr. Onion: cautious scenario 16.37 TWD, base 18.69 TWD, optimistic 21.00 TWD per share (as of Nov 3, 2026, price 26.95 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Mr. Onion (2740)?
Balance-sheet figures for Mr. Onion (as of Nov 3, 2026): return on equity −45.2%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 2740 from its 52-week high?
Mr. Onion trades at 26.95 TWD, about 41% below its 52-week high of 45.95 TWD and 25% above the low of 21.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 18.69 TWD is for.
Which stocks are comparable to Mr. Onion?
From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Yum! Brands, Inc, Chipotle Mexican Grill, 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 Mr. Onion stock attractive at the current price?
The data as of Nov 3, 2026: price 26.95 TWD, calculated fair value 18.69 TWD (−31%), Quality Score 63/100, from 7 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 2740 calculated?
We run Mr. Onion through 7 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 18.69 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. Mr. Onion 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 Mr. Onion (2740)?
The closing price on Nov 6, 2026 was 26.95 TWD. Our model-based fair value is 18.69 TWD, about 31% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mr. Onion right now?
The price sits above even our optimistic bull case (21.00 TWD). The favourable scenario is already priced in. 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 but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Mr. Onion
How large is the market capitalisation of Mr. Onion (2740)?
The market capitalisation of Mr. Onion is 452M TWD (≈ $13.8M). 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 Mr. Onion (2740)?
The price-to-sales ratio of Mr. Onion is 6.20 (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 Mr. Onion (2740)?
Earnings per share at Mr. Onion are −3.30 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Mr. Onion (2740)?
The net margin of Mr. Onion is −59.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Mr. Onion (2740)?
The return on equity (ROE) of Mr. Onion is −45.2% (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 Mr. Onion (2740)?
On an EBIT basis the return on assets of Mr. Onion is −26.1% (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 Mr. Onion (2740)?
The operating margin of Mr. Onion is −78.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mr. Onion (2740)?
Revenue at Mr. Onion is growing −59.7% versus a year earlier (3y avg +13.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net cash does Mr. Onion (2740) hold?
Mr. Onion holds more cash than debt, 66.0M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Mr. Onion in the live analysis
One click puts Mr. Onion on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026