Farglory Land Development Co Ltd (5522) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Farglory Land Development Co Ltd stock TWD 127, price TWD 56.90, upside +122.7%, quality 74 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 36.73 TWD – 84.30 TWD · fair‑value band 95.00 TWD – 158.37 TWD · the 56.90 TWD price screens below the 126.70 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Farglory Land Development Co in your weekly email
Every Wednesday you see whether Farglory Land 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.
Farglory Land Development Co., Ltd., together with its subsidiary, Farglory Construction Co., Ltd., develops real estate properties in Taiwan. The company operates through two segments, Land and Construction.
Show moreShow less
It sells and leases commercial buildings and public housing constructed by commissioned construction contractors; and contracts building, civil, and hydraulic engineering projects.
The company was formerly known as Metropolitan Construction Co., Ltd. and changed its name to Farglory Land Development Co., Ltd. in December 2005. Farglory Land Development Co., Ltd. was incorporated in 1978 and is based in Taipei, Taiwan.
Stock analysis
Farglory Land Development Co Ltd (5522) currently trades at 56.90 TWD, while our model-based Fair Value estimate is 126.70 TWD, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 135.86 TWD per share, and 13 of the 16 models we run sit above the 56.90 TWD price.
Bear case: the Dividend Discount group reads lowest at 23.44 TWD, and 3 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: 95.00 TWD (bear) to 158.37 TWD (bull), the price of 56.90 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 74/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Farglory Land Development Co Ltd reported revenue of 31.2B TWD in FY2025 versus 33.1B TWD in FY2021, a compound −1.5%/yr. Reported net income was 5.8B TWD in FY2025, compounding −1.1%/yr from FY2021.
Key figures
Market cap 45.0B TWD (≈ $1.4B) Small · P/E ratio 5.7 · P/S ratio 1.16 · EPS (TTM) 10.02 TWD · Dividend yield 11.4% · Net margin 20.3% · Return on equity 17.1% · Return on assets (EBIT) 6.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 14% 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 123%, 5522 screens cheaper than that median.
Fair Value models
Bear95.00 TWDFair Value 126.70 TWDBull158.37 TWD
Price 56.90 TWD · Upside +122.7%
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 (3.01 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.74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+39.1%
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.
+5.4%
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.
+3.0%
Start year 2020 (pandemic). Over 10 years: +1.4% a year
Revenue growth 24 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.
+5.5%
’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.
+10.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.0%
Dividend (yield on the price)11.4%
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.9.0% vs 2.7%, 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.19% → 25%
2025 sits 57% 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).
−1.0%
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 −2.6% a year for the price.
Compare Farglory Land 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 13/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+122.7% · Above median
Profitability
Return on equity (12 months)17.1% · Top 25%
Return on assets5.3% · Top 25%
Net margin (12 months)20.3% · Top 25%
Operating margin (12 months)17.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)782.1% · Top 25%
Dividend yield (12 months)11.4% · Top 25%
Balance sheet
Debt / equity0.08× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)5.7× · Cheapest 25%
P/B0.89× · Pricier than median
P/S (12 months)1.16× · Cheaper than median
Price / free cash flow (fiscal year)5.7× · 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). "Farglory Land Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5522
Frequently asked questions
Is Farglory Land Development Co Ltd (5522) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 126.70 TWD versus a price of 56.90 TWD, about +123% upside (undervalued).
What is the fair value of 5522?
Our model-based fair value for Farglory Land Development Co Ltd is 126.70 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 56.90 TWD.
What is the quality score of 5522?
Farglory Land Development Co Ltd has a Quality Score of 74/100. 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 Farglory Land Development Co Ltd (5522)?
Our model-based price target is the fair value of 126.70 TWD (as of Nov 7, 2026) from 16 valuation models. Cautious scenario 95.00 TWD, optimistic scenario 158.37 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Farglory Land Development Co Ltd stock forecast for 2026?
Our models put fair value at 126.70 TWD, about +123% upside versus a price of 56.90 TWD (undervalued). Cautious scenario 95.00 TWD, optimistic scenario 158.37 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Farglory Land Development Co Ltd (5522)?
Farglory Land Development Co Ltd reported trailing-twelve-month revenue of about 38.7B TWD (latest available figure, as of Nov 7, 2026).
Does Farglory Land Development Co Ltd pay a dividend?
Farglory Land Development Co Ltd currently shows a dividend yield of 11.42% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Farglory Land Development Co Ltd (5522) and when is the ex-dividend date?
Farglory Land Development Co Ltd pays a dividend of 6.50 TWD per share a year, a dividend yield of 11.4%. The last ex-dividend date was Oct 29, 2026. A dividend has been paid every year since 2004. The payout ratio is 64.9% of earnings. Free cash flow covers the dividend 1.54 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Farglory Land Development Co Ltd (5522)?
For today's price to be fair in a discounted-cash-flow model, Farglory Land Development Co Ltd would have to grow free cash flow by -1.0 % 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 +3.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 5522 use?
Our models discount Farglory Land 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 Farglory Land Development Co Ltd that is -1.0 % 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 Farglory Land Development Co Ltd (5522) delivered so far?
Over the past 5 years revenue at Farglory Land Development Co Ltd grew +3.0 % a year. The price currently implies free-cash-flow growth of -1.0 % 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 Farglory Land Development Co Ltd (5522) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Farglory Land Development Co Ltd (-1.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Farglory Land Development Co Ltd (5522)?
The free-cash-flow yield on the price is 17.42 %: that much free cash flow Farglory Land 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 Farglory Land Development Co Ltd (5522)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Farglory Land Development Co Ltd it is 126.70 TWD per share (as of Nov 7, 2026), against a price of 56.90 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 Farglory Land Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 5522 trades below its calculated fair value: price 56.90 TWD, fair value 126.70 TWD, a gap of about +123% (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 5522?
No. The price is what the market pays today (56.90 TWD); the fair value is what the company's own numbers justify (126.70 TWD). For Farglory Land Development Co Ltd the two are 69.80 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Farglory Land Development Co Ltd worth?
The market values Farglory Land Development Co Ltd at about 45.0B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 56.90 TWD; our models calculate a fair value of 126.70 TWD per share.
What do the bullish and bearish scenarios say about 5522?
Our models span a range for Farglory Land Development Co Ltd: cautious scenario 95.00 TWD, base 126.70 TWD, optimistic 158.37 TWD per share (as of Nov 7, 2026, price 56.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5522?
Farglory Land Development Co Ltd trades at a price-to-earnings ratio of 5.7 (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 126.70 TWD is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 11.0. Other multiples: PEG 3.0, P/B 0.9, P/S 1.2, EV/EBITDA 3.7.
What is the PEG ratio of 5522?
The PEG ratio of Farglory Land Development Co Ltd is 2.95 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Farglory Land Development Co Ltd (5522)?
Balance-sheet figures for Farglory Land Development Co Ltd (as of Nov 7, 2026): return on equity 17.1%, debt of 0.08 per unit of equity. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 5522 from its 52-week high?
Farglory Land Development Co Ltd trades at 56.90 TWD, about 25% below its 52-week high of 75.88 TWD and 14% above the low of 49.85 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 126.70 TWD is for.
Which stocks are comparable to Farglory Land 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 Farglory Land Development Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 56.90 TWD, calculated fair value 126.70 TWD (+123%), Quality Score 74/100, 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 5522 calculated?
We run Farglory Land 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 126.70 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. Farglory Land Development Co Ltd currently trades 55% 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 Farglory Land Development Co Ltd (5522)?
The closing price on Nov 6, 2026 was 56.90 TWD. Our model-based fair value is 126.70 TWD, about +123% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Farglory Land Development Co Ltd right now?
The price is below even our cautious bear case (95.00 TWD). The market is more pessimistic than our downside scenario. Solid quality (74/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Farglory Land Development Co Ltd (5522) come from?
Earnings per share at Farglory Land Development Co Ltd grew −0.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.5 %, EBIT margin −1.3 %, tax rate −0.3 %, residual (interest, one-offs) −0.4 %. 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 Farglory Land Development Co Ltd
How large is the market capitalisation of Farglory Land Development Co Ltd (5522)?
The market capitalisation of Farglory Land Development Co Ltd is 45.0B TWD (≈ $1.4B). 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 Farglory Land Development Co Ltd (5522)?
The price-to-sales ratio of Farglory Land Development Co Ltd is 1.16 (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 Farglory Land Development Co Ltd (5522)?
Earnings per share at Farglory Land Development Co Ltd are 10.02 TWD (price ÷ EPS = P/E 5.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Farglory Land Development Co Ltd (5522)?
The dividend yield of Farglory Land Development Co Ltd is 11.4% (payout 64.9%). 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 Farglory Land Development Co Ltd (5522)?
The net margin of Farglory Land Development Co Ltd is 20.3% (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 Farglory Land Development Co Ltd (5522)?
The return on equity (ROE) of Farglory Land Development Co Ltd is 17.1% (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 Farglory Land Development Co Ltd (5522)?
On an EBIT basis the return on assets of Farglory Land Development Co Ltd is 6.6% (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 Farglory Land Development Co Ltd (5522)?
The operating margin of Farglory Land Development Co Ltd is 17.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Farglory Land Development Co Ltd (5522)?
Revenue at Farglory Land Development Co Ltd is growing +782% versus a year earlier (3y avg +5.4%). 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 Farglory Land Development Co Ltd (5522)?
Earnings per share at Farglory Land Development Co Ltd are growing +540% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Farglory Land Development Co Ltd (5522) carry?
The net debt of Farglory Land Development Co Ltd is 26.0B TWD (fiscal year 2025, ≈ 3.3 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 Farglory Land Development Co Ltd in the live analysis
One click puts Farglory Land Development 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 7, 2026