MEGA International Development Co Ltd (5529) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of MEGA International Development Co Ltd stock TWD 37.57, price TWD 22.80, upside +64.8%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 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 17.47 TWD – 62.71 TWD · fair‑value band 24.27 TWD – 58.37 TWD · the 22.80 TWD price screens below the 37.57 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow MEGA International Development Co in your weekly email
Every Wednesday you see whether MEGA International 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.
MEGA International Development Co.,Ltd. engages in the construction and sale of real estate in Taiwan. It is involved in the hotel and decoration businesses.
Show moreShow less
The company was formerly known as Magic Information Display Technology Corp. and changed its name to MEGA International Development Co.,Ltd. in June 2006. MEGA International Development Co.,Ltd. was incorporated in 1970 and is based in Taipei, Taiwan.
Stock analysis
MEGA International Development Co Ltd (5529) currently trades at 22.80 TWD, while our model-based Fair Value estimate is 37.57 TWD, implying the stock looks roughly 39% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 42.17 TWD per share, and 8 of the 13 models we run sit above the 22.80 TWD price.
Bear case: the Asset-Based group reads lowest at 11.82 TWD, and 5 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: 24.27 TWD (bear) to 58.37 TWD (bull), the price of 22.80 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 58/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
MEGA International Development Co Ltd reported revenue of 972M TWD in FY2025 versus 46.8M TWD in FY2021, a compound +113.5%/yr. Reported net income was 205M TWD in FY2025.
Key figures
Market cap 2.4B TWD (≈ $73.5M) Micro · P/E ratio 6.4 · P/S ratio 1.59 · EPS (TTM) 3.59 TWD · Net margin 25.0% · Return on equity 26.8% · Return on assets (EBIT) −1.7% (5-year average) · Operating margin 20.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 72 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −17% fair-value upside, at 65%, 5529 screens cheaper than that median.
Fair Value models
Bear24.27 TWDFair Value 37.57 TWDBull58.37 TWD
Price 22.80 TWD · Upside +64.8%
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 (3.08 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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1,115.6%
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.
+81.7%
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.
+27.8%
Start year 2020 (pandemic)
Revenue growth 23 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.
+7.5%
’11
’12
’13
’14
’16
’17
’19
’20
’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.
−42.2% (2020) → 19.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
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).
+15.6%
Yearly growth needed for the next five years to justify today's price.
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 +13.8% a year for the price.
Compare MEGA International 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 Services · 472 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+64.8% · Above median
Profitability
Return on equity (12 months)26.8% · Top 25%
Return on assets4.3% · Above median
Net margin (12 months)25.0% · Above median
Operating margin (12 months)20.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)19.5% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)6.4× · Cheapest 25%
P/B1.63× · Priciest 25%
P/S (12 months)1.59× · Cheaper than median
Price / free cash flow (fiscal year)10.4× · 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). "MEGA International Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5529
Frequently asked questions
Is MEGA International Development Co Ltd (5529) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 37.57 TWD versus a price of 22.80 TWD, about +65% upside (undervalued).
What is the fair value of 5529?
Our model-based fair value for MEGA International Development Co Ltd is 37.57 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 22.80 TWD.
What is the quality score of 5529?
MEGA International Development Co Ltd has a Quality Score of 58/100. 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 MEGA International Development Co Ltd (5529)?
Our model-based price target is the fair value of 37.57 TWD (as of Nov 9, 2026) from 13 valuation models. Cautious scenario 24.27 TWD, optimistic scenario 58.37 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the MEGA International Development Co Ltd stock forecast for 2026?
Our models put fair value at 37.57 TWD, about +65% upside versus a price of 22.80 TWD (undervalued). Cautious scenario 24.27 TWD, optimistic scenario 58.37 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of MEGA International Development Co Ltd (5529)?
MEGA International Development Co Ltd reported trailing-twelve-month revenue of about 1.5B TWD (latest available figure, as of Nov 9, 2026).
What growth is priced into MEGA International Development Co Ltd (5529)?
For today's price to be fair in a discounted-cash-flow model, MEGA International Development Co Ltd would have to grow free cash flow by +15.6 % 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 +27.8 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 5529 use?
Our models discount MEGA International Development 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 MEGA International Development Co Ltd that is +15.6 % 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 MEGA International Development Co Ltd (5529) delivered so far?
Over the past 5 years revenue at MEGA International Development Co Ltd grew +27.8 % a year. The price currently implies free-cash-flow growth of +15.6 % 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 MEGA International Development Co Ltd (5529) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into MEGA International Development Co Ltd (+15.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MEGA International Development Co Ltd (5529)?
The free-cash-flow yield on the price is 9.62 %: that much free cash flow MEGA International Development 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 MEGA International Development Co Ltd (5529)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MEGA International Development Co Ltd it is 37.57 TWD per share (as of Nov 9, 2026), against a price of 22.80 TWD. It is the blended result of 13 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is MEGA International Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 5529 trades below its calculated fair value: price 22.80 TWD, fair value 37.57 TWD, a gap of about +65% (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 5529?
No. The price is what the market pays today (22.80 TWD); the fair value is what the company's own numbers justify (37.57 TWD). For MEGA International Development Co Ltd the two are 14.77 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is MEGA International Development Co Ltd worth?
The market values MEGA International Development Co Ltd at about 2.4B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 22.80 TWD; our models calculate a fair value of 37.57 TWD per share.
What do the bullish and bearish scenarios say about 5529?
Our models span a range for MEGA International Development Co Ltd: cautious scenario 24.27 TWD, base 37.57 TWD, optimistic 58.37 TWD per share (as of Nov 9, 2026, price 22.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5529?
MEGA International Development Co Ltd trades at a price-to-earnings ratio of 6.4 (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 37.57 TWD is built from several models across several years. Other multiples: P/B 1.6, P/S 1.6, EV/EBITDA 6.1.
How solid is the balance sheet of MEGA International Development Co Ltd (5529)?
Balance-sheet figures for MEGA International Development Co Ltd (as of Nov 9, 2026): return on equity 26.8%, debt of 0.01 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 5529 from its 52-week high?
MEGA International Development Co Ltd trades at 22.80 TWD, about 22% below its 52-week high of 29.08 TWD and 12% above the low of 20.36 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 37.57 TWD is for.
Which stocks are comparable to MEGA International Development Co Ltd?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties 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 MEGA International Development Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 22.80 TWD, calculated fair value 37.57 TWD (+65%), Quality Score 58/100, from 13 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 5529 calculated?
We run MEGA International Development Co Ltd through 13 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 37.57 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. MEGA International Development Co Ltd currently trades 39% 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 MEGA International Development Co Ltd (5529)?
The closing price on Nov 9, 2026 was 22.80 TWD. Our model-based fair value is 37.57 TWD, about +65% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MEGA International Development Co Ltd right now?
The price is below even our cautious bear case (24.27 TWD). The market is more pessimistic than our downside scenario. 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 quality (58/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (24.27 TWD to 58.37 TWD) leaves room in how you read the outcome.
Key figures of MEGA International Development Co Ltd
How large is the market capitalisation of MEGA International Development Co Ltd (5529)?
The market capitalisation of MEGA International Development Co Ltd is 2.4B TWD (≈ $73.5M). 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 MEGA International Development Co Ltd (5529)?
The price-to-sales ratio of MEGA International Development Co Ltd is 1.59 (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 MEGA International Development Co Ltd (5529)?
Earnings per share at MEGA International Development Co Ltd are 3.59 TWD (price ÷ EPS = P/E 6.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of MEGA International Development Co Ltd (5529)?
The net margin of MEGA International Development Co Ltd is 25.0% (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 MEGA International Development Co Ltd (5529)?
The return on equity (ROE) of MEGA International Development Co Ltd is 26.8% (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 MEGA International Development Co Ltd (5529)?
On an EBIT basis the return on assets of MEGA International Development Co Ltd is −1.7% (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 MEGA International Development Co Ltd (5529)?
The operating margin of MEGA International Development Co Ltd is 20.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MEGA International Development Co Ltd (5529)?
Revenue at MEGA International Development Co Ltd is growing +19.5% versus a year earlier (3y avg +81.7%). 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 debt does MEGA International Development Co Ltd (5529) carry?
The net debt of MEGA International Development Co Ltd is 1.9B TWD (fiscal year 2025, ≈ 8.2 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 MEGA International Development Co Ltd in the live analysis
One click puts MEGA International Development Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026