Tofu Restaurant Co Ltd (2752) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Tofu Restaurant Co Ltd stock TWD 404, price TWD 174, upside +132.2%, quality 79 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range 111.13 TWD – 301.00 TWD · fair‑value band 251.49 TWD – 527.95 TWD · the 174.00 TWD price screens below the 404.08 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Tofu Restaurant Co in your weekly email
Every Wednesday you see whether Tofu Restaurant 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.
Tofu Restaurant Co., Ltd. engages in the chain restaurant business in Taiwan. The company is also involved in the food manufacturing business. Tofu Restaurant Co., Ltd. was founded in 1997 and is based in Taipei, Taiwan.
Stock analysis
Tofu Restaurant Co Ltd (2752) currently trades at 174.00 TWD, while our model-based Fair Value estimate is 404.08 TWD, implying the stock looks roughly 57% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 450.38 TWD per share, and 20 of the 26 models we run sit above the 174.00 TWD price.
Bear case: the Economic Profit group reads lowest at 120.87 TWD, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 251.49 TWD (bear) to 527.95 TWD (bull), the price of 174.00 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 79/100 (high quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Tofu Restaurant Co Ltd reported revenue of 4.1B TWD in FY2025 versus 1.8B TWD in FY2021, a compound +22.8%/yr. Reported net income was 401M TWD in FY2025, compounding +27.3%/yr from FY2021.
Key figures
Market cap 4.6B TWD (≈ $141M) Micro · P/E ratio 10.7 · P/S ratio 1.08 · EPS (TTM) 16.29 TWD · Dividend yield 7.8% · Net margin 10.1% · Return on equity 36.0% · Return on assets (EBIT) 18.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 70 out of 100 (medium confidence).
What moves the price
The share trades about 22% below its 52-week high and 2% 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 132%, 2752 screens cheaper than that median.
Fair Value models
Bear251.49 TWDFair Value 404.08 TWDBull527.95 TWD
Price 174.00 TWD · Upside +132.2%
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 (2.39 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+11.6%
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.
+19.0%
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.
+17.7%
Start year 2020 (pandemic)
Revenue growth 8 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.
+20.3%
’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.
+28.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.5%
Dividend (yield on the price)7.8%
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.16% → 12%
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).
−6.5%
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 −7.9% 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 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+132.2% · Top 25%
Profitability
Return on equity (12 months)36.0% · Top 25%
Return on assets16.3% · Top 25%
Net margin (12 months)10.1% · Top 25%
Operating margin (12 months)11.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)14.2% · Top 25%
Dividend yield (12 months)7.8% · Top 25%
Balance sheet
Debt / equity0.13× · Above median
Valuation Multiplesvs Restaurants median · lower = cheaper
P/E (12 months)10.7× · Cheapest 25%
P/B3.35× · Pricier than median
P/S (12 months)1.08× · Pricier than median
Price / free cash flow (fiscal year)7.1× · 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). "Tofu Restaurant Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2752
Frequently asked questions
Is Tofu Restaurant Co Ltd (2752) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 404.08 TWD versus a price of 174.00 TWD, about +132% upside (undervalued).
What is the fair value of 2752?
Our model-based fair value for Tofu Restaurant Co Ltd is 404.08 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 174.00 TWD.
What is the quality score of 2752?
Tofu Restaurant Co Ltd has a Quality Score of 79/100. 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 Tofu Restaurant Co Ltd (2752)?
Our model-based price target is the fair value of 404.08 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 251.49 TWD, optimistic scenario 527.95 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Tofu Restaurant Co Ltd stock forecast for 2026?
Our models put fair value at 404.08 TWD, about +132% upside versus a price of 174.00 TWD (undervalued). Cautious scenario 251.49 TWD, optimistic scenario 527.95 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Tofu Restaurant Co Ltd (2752)?
Tofu Restaurant Co Ltd reported trailing-twelve-month revenue of about 4.3B TWD (latest available figure, as of Nov 8, 2026).
Does Tofu Restaurant Co Ltd pay a dividend?
Tofu Restaurant Co Ltd currently shows a dividend yield of 7.76% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Tofu Restaurant Co Ltd (2752) and when is the ex-dividend date?
Tofu Restaurant Co Ltd pays a dividend of 13.50 TWD per share a year, a dividend yield of 7.8%. The last ex-dividend date was Apr 9, 2026. A dividend has been paid every year since at least 2019. The payout ratio is 82.9% of earnings. Free cash flow covers the dividend 1.81 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Tofu Restaurant Co Ltd (2752)?
For today's price to be fair in a discounted-cash-flow model, Tofu Restaurant Co Ltd would have to grow free cash flow by -6.5 % 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 +17.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 2752 use?
Our models discount Tofu Restaurant 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 Tofu Restaurant Co Ltd that is -6.5 % 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 Tofu Restaurant Co Ltd (2752) delivered so far?
Over the past 5 years revenue at Tofu Restaurant Co Ltd grew +17.7 % a year. The price currently implies free-cash-flow growth of -6.5 % 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 Tofu Restaurant Co Ltd (2752) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Tofu Restaurant Co Ltd (-6.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tofu Restaurant Co Ltd (2752)?
The free-cash-flow yield on the price is 14.01 %: that much free cash flow Tofu Restaurant 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 Tofu Restaurant Co Ltd (2752)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tofu Restaurant Co Ltd it is 404.08 TWD per share (as of Nov 8, 2026), against a price of 174.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Tofu Restaurant Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 2752 trades below its calculated fair value: price 174.00 TWD, fair value 404.08 TWD, a gap of about +132% (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 2752?
No. The price is what the market pays today (174.00 TWD); the fair value is what the company's own numbers justify (404.08 TWD). For Tofu Restaurant Co Ltd the two are 230.08 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Tofu Restaurant Co Ltd worth?
The market values Tofu Restaurant Co Ltd at about 4.6B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 174.00 TWD; our models calculate a fair value of 404.08 TWD per share.
What do the bullish and bearish scenarios say about 2752?
Our models span a range for Tofu Restaurant Co Ltd: cautious scenario 251.49 TWD, base 404.08 TWD, optimistic 527.95 TWD per share (as of Nov 8, 2026, price 174.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2752?
Tofu Restaurant Co Ltd trades at a price-to-earnings ratio of 10.7 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 404.08 TWD is built from several models across several years. Other multiples: P/B 3.4, P/S 1.1, EV/EBITDA 6.6.
How solid is the balance sheet of Tofu Restaurant Co Ltd (2752)?
Balance-sheet figures for Tofu Restaurant Co Ltd (as of Nov 8, 2026): return on equity 36.0%, debt of 0.13 per unit of equity. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is 2752 from its 52-week high?
Tofu Restaurant Co Ltd trades at 174.00 TWD, about 22% below its 52-week high of 223.00 TWD and 2% above the low of 171.00 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 404.08 TWD is for.
Which stocks are comparable to Tofu Restaurant Co Ltd?
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 Tofu Restaurant Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 174.00 TWD, calculated fair value 404.08 TWD (+132%), Quality Score 79/100, from 26 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 2752 calculated?
We run Tofu Restaurant Co Ltd through 26 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 404.08 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. Tofu Restaurant Co Ltd currently trades 57% 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 Tofu Restaurant Co Ltd (2752)?
The closing price on Nov 6, 2026 was 174.00 TWD. Our model-based fair value is 404.08 TWD, about +132% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tofu Restaurant Co Ltd right now?
The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (251.49 TWD). The market is more pessimistic than our downside scenario. A fairly wide model range (251.49 TWD to 527.95 TWD) leaves room in how you read the outcome.
Key figures of Tofu Restaurant Co Ltd
How large is the market capitalisation of Tofu Restaurant Co Ltd (2752)?
The market capitalisation of Tofu Restaurant Co Ltd is 4.6B TWD (≈ $141M). 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 Tofu Restaurant Co Ltd (2752)?
The price-to-sales ratio of Tofu Restaurant Co Ltd is 1.08 (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 Tofu Restaurant Co Ltd (2752)?
Earnings per share at Tofu Restaurant Co Ltd are 16.29 TWD (price ÷ EPS = P/E 10.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tofu Restaurant Co Ltd (2752)?
The dividend yield of Tofu Restaurant Co Ltd is 7.8% (payout 82.9%). 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 Tofu Restaurant Co Ltd (2752)?
The net margin of Tofu Restaurant Co Ltd is 10.1% (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 Tofu Restaurant Co Ltd (2752)?
The return on equity (ROE) of Tofu Restaurant Co Ltd is 36.0% (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 Tofu Restaurant Co Ltd (2752)?
On an EBIT basis the return on assets of Tofu Restaurant Co Ltd is 18.7% (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 Tofu Restaurant Co Ltd (2752)?
The operating margin of Tofu Restaurant Co Ltd is 11.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tofu Restaurant Co Ltd (2752)?
Revenue at Tofu Restaurant Co Ltd is growing +14.2% versus a year earlier (3y avg +19.0%). 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 Tofu Restaurant Co Ltd (2752)?
Earnings per share at Tofu Restaurant Co Ltd are growing +34.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Tofu Restaurant Co Ltd (2752) hold?
Tofu Restaurant Co Ltd holds more cash than debt, 436M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Tofu Restaurant Co Ltd in the live analysis
One click puts Tofu Restaurant 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 8, 2026