Mikobeaute International Co., Ltd. (6574) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mikobeaute International Co., Ltd. stock TWD 58.59, price TWD 97.00, that is 39.6% below the price, quality 65 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 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 37.19 TWD – 150.33 TWD · fair‑value band 40.47 TWD – 76.20 TWD · the 97.00 TWD price screens above the 58.59 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Mikobeaute International Co. in your weekly email
Every Wednesday you see whether Mikobeaute 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.
Mikobeaute International Co., Ltd. engages in the wholesale and retail of cosmetics in Taiwan. The company sells its products under the EDN, NU+ derma, L'HERBOFLORE, and MIKOBEAUTÉ SPA brands. Mikobeaute International Co., Ltd. was incorporated in 2002 and is based in Taipei, Taiwan.
Stock analysis
Mikobeaute International Co., Ltd. (6574) currently trades at 97.00 TWD, while our model-based Fair Value estimate is 58.59 TWD, 40% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 108.31 TWD per share, and 5 of the 24 models we run sit above the 97.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 16.06 TWD, and 19 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 40.47 TWD (bear) to 76.20 TWD (bull), the price of 97.00 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 65/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Mikobeaute International Co., Ltd. reported revenue of 622M TWD in FY2025 versus 648M TWD in FY2021, a compound −1.0%/yr. Reported net income was 150M TWD in FY2025, compounding +81.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 2.5B TWD (≈ $77.4M) Micro · P/E ratio 7.3 · P/S ratio 3.46 · EPS (TTM) 13.22 TWD · Dividend yield 3.1% · Net margin 39.7% · Return on equity 33.4% · Return on assets (EBIT) 7.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 90 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 52% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −26% fair-value upside, at −40%, 6574 screens richer than that median.
Fair Value models
Bear40.47 TWDFair Value 58.59 TWDBull76.20 TWD
Price 97.00 TWD · Downside -39.6%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (8.76 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.36/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+6.5%
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.
−3.0%
’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.
+83.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+80.5%
Dividend (yield on the price)3.1%
Profit margin 2021 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.−1% → 28%
2025 sits 120% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+43.4%
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 +41.2% a year for the price.
Compare Mikobeaute 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.Household & Personal Products · 230 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Above median
Fair Value upside−39.6% · Bottom 25%
Profitability
Return on equity (12 months)33.4% · Top 25%
Return on assets13.6% · Top 25%
Net margin (12 months)39.7% · Top 25%
Operating margin (12 months)39.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)44.8% · Top 25%
Dividend yield (12 months)3.1% · Above median
Valuation Multiplesvs Household & Personal Products 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). "Mikobeaute International Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6574
Frequently asked questions
Is Mikobeaute International Co., Ltd. (6574) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 58.59 TWD versus a price of 97.00 TWD, about 40% lower (overvalued).
What is the fair value of 6574?
Our model-based fair value for Mikobeaute International Co., Ltd. is 58.59 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 97.00 TWD.
What is the quality score of 6574?
Mikobeaute International Co., Ltd. has a Quality Score of 65/100. 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 Mikobeaute International Co., Ltd. (6574)?
Our model-based price target is the fair value of 58.59 TWD (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 40.47 TWD, optimistic scenario 76.20 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Mikobeaute International Co., Ltd. stock forecast for 2026?
Our models put fair value at 58.59 TWD, about 40% lower versus a price of 97.00 TWD (overvalued). Cautious scenario 40.47 TWD, optimistic scenario 76.20 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Mikobeaute International Co., Ltd. (6574)?
Mikobeaute International Co., Ltd. reported trailing-twelve-month revenue of about 734M TWD (latest available figure, as of Nov 9, 2026).
Does Mikobeaute International Co., Ltd. pay a dividend?
Mikobeaute International Co., Ltd. currently shows a dividend yield of 3.09% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Mikobeaute International Co., Ltd. (6574) and when is the ex-dividend date?
Mikobeaute International Co., Ltd. pays a dividend of 3.00 TWD per share a year, a dividend yield of 3.1%. The last ex-dividend date was Aug 19, 2026. A dividend has been paid every year since at least 2017. The payout ratio is 22.7% of earnings. Free cash flow covers the dividend 0.43 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Mikobeaute International Co., Ltd. (6574)?
For today's price to be fair in a discounted-cash-flow model, Mikobeaute International Co., Ltd. would have to grow free cash flow by +43.4 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -1.0 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 6574 use?
Our models discount Mikobeaute 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 Mikobeaute International Co., Ltd. that is +43.4 % 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 Mikobeaute International Co., Ltd. (6574) delivered so far?
Over the past 4 years revenue at Mikobeaute International Co., Ltd. grew -1.0 % a year. The price currently implies free-cash-flow growth of +43.4 % 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 Mikobeaute International Co., Ltd. (6574) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into Mikobeaute International Co., Ltd. (+43.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mikobeaute International Co., Ltd. (6574)?
The free-cash-flow yield on the price is 1.32 %: that much free cash flow Mikobeaute 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 Mikobeaute International Co., Ltd. (6574)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mikobeaute International Co., Ltd. it is 58.59 TWD per share (as of Nov 9, 2026), against a price of 97.00 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Mikobeaute International Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 6574 trades above its calculated fair value: price 97.00 TWD, fair value 58.59 TWD, a gap of about −40% (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 6574?
No. The price is what the market pays today (97.00 TWD); the fair value is what the company's own numbers justify (58.59 TWD). For Mikobeaute International Co., Ltd. the two are 38.41 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Mikobeaute International Co., Ltd. worth?
The market values Mikobeaute International Co., Ltd. at about 2.5B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 97.00 TWD; our models calculate a fair value of 58.59 TWD per share.
What do the bullish and bearish scenarios say about 6574?
Our models span a range for Mikobeaute International Co., Ltd.: cautious scenario 40.47 TWD, base 58.59 TWD, optimistic 76.20 TWD per share (as of Nov 9, 2026, price 97.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6574?
Mikobeaute International Co., Ltd. trades at a price-to-earnings ratio of 7.3 (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 58.59 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 15.9. Other multiples: P/B 2.9, P/S 3.5, EV/EBITDA 7.6.
How solid is the balance sheet of Mikobeaute International Co., Ltd. (6574)?
Balance-sheet figures for Mikobeaute International Co., Ltd. (as of Nov 9, 2026): return on equity 33.4%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 6574 from its 52-week high?
Mikobeaute International Co., Ltd. trades at 97.00 TWD, about 35% below its 52-week high of 150.33 TWD and 52% above the low of 63.75 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 58.59 TWD is for.
Which stocks are comparable to Mikobeaute International Co., Ltd.?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, 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 Mikobeaute International Co., Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 97.00 TWD, calculated fair value 58.59 TWD (−40%), Quality Score 65/100, from 24 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 6574 calculated?
We run Mikobeaute International Co., Ltd. through 24 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 58.59 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. Mikobeaute 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 Mikobeaute International Co., Ltd. (6574)?
The closing price on Nov 6, 2026 was 97.00 TWD. Our model-based fair value is 58.59 TWD, about 40% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mikobeaute International Co., Ltd. right now?
The price sits above even our optimistic bull case (76.20 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (40.47 TWD to 76.20 TWD) leaves room in how you read the outcome.
Key figures of Mikobeaute International Co., Ltd.
How large is the market capitalisation of Mikobeaute International Co., Ltd. (6574)?
The market capitalisation of Mikobeaute International Co., Ltd. is 2.5B TWD (≈ $77.4M). 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 Mikobeaute International Co., Ltd. (6574)?
The price-to-sales ratio of Mikobeaute International Co., Ltd. is 3.46 (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 Mikobeaute International Co., Ltd. (6574)?
Earnings per share at Mikobeaute International Co., Ltd. are 13.22 TWD (price ÷ EPS = P/E 7.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Mikobeaute International Co., Ltd. (6574)?
The dividend yield of Mikobeaute International Co., Ltd. is 3.1% (payout 22.7%). 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 Mikobeaute International Co., Ltd. (6574)?
The net margin of Mikobeaute International Co., Ltd. is 39.7% (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 Mikobeaute International Co., Ltd. (6574)?
The return on equity (ROE) of Mikobeaute International Co., Ltd. is 33.4% (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 Mikobeaute International Co., Ltd. (6574)?
On an EBIT basis the return on assets of Mikobeaute International Co., Ltd. is 7.4% (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 Mikobeaute International Co., Ltd. (6574)?
The operating margin of Mikobeaute International Co., Ltd. is 39.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mikobeaute International Co., Ltd. (6574)?
Revenue at Mikobeaute International Co., Ltd. is growing +44.8% versus a year earlier (3y avg −3.0%). 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 Mikobeaute International Co., Ltd. (6574)?
Earnings per share at Mikobeaute International Co., Ltd. are growing +338% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Mikobeaute International Co., Ltd. in the live analysis
One click puts Mikobeaute 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