Eastern Union Interactive Corp (7738) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Eastern Union Interactive Corp stock TWD 265, price TWD 156, upside +70.0%, quality 63 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 8, 2026.
How to read this chart
29‑month range 127.05 TWD – 241.84 TWD · fair‑value band 110.30 TWD – 400.34 TWD · the 156.00 TWD price screens below the 265.20 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Eastern Union Interactive in your weekly email
Every Wednesday you see whether Eastern Union Interactive 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.
Eastern Union Interactive Corp., a financial technology company, provides financial services in Taiwan, Indonesia, the Philippines, Vietnam, Hong Kong, Japan, and Thailand. It offers services through its application. The company was founded in 2016 and is based in New Taipei City, Taiwan.
Stock analysis
Eastern Union Interactive Corp (7738) currently trades at 156.00 TWD, while our model-based Fair Value estimate is 265.20 TWD, implying the stock looks roughly 41% undervalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 716.06 TWD per share, and 8 of the 13 models we run sit above the 156.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 64.20 TWD, and 5 of the 13 models stay below the price. Data coverage for this calculation is high.
Scenario range: 110.30 TWD (bear) to 400.34 TWD (bull), the price of 156.00 TWD sits inside 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 Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Eastern Union Interactive Corp reported revenue of 565M TWD in FY2025 versus 155M TWD in FY2021, a compound +38.1%/yr. Reported net income was 371M TWD in FY2025.
Key figures
Market cap 4.3B TWD (≈ $130M) Micro · P/E ratio 11.9 · P/S ratio 7.06 · EPS (TTM) 13.15 TWD · Dividend yield 6.4% · Net margin 57.9% · Return on equity 21.7% · Return on assets (EBIT) 10.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 84 out of 100 (medium confidence).
What moves the price
The share trades about 23% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −11% fair-value upside, at 70%, 7738 screens cheaper than that median.
Fair Value models
Bear110.30 TWDFair Value 265.20 TWDBull400.34 TWD
Price 156.00 TWD · Upside +70.0%
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 (2.70 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.
Best data coverage
Growth DCF274.64 TWD407.31 TWD614.87 TWD75
Residual Income94.25 TWD124.93 TWD192.91 TWD72
Owner Earnings266.49 TWD460.66 TWD808.85 TWD71
All 13 models by family
DCF Models
Owner Earnings266.49 TWD460.66 TWD808.85 TWD71
5Y P/E Exit260.12 TWD462.97 TWD734.94 TWD67
10Y P/E Exit270.23 TWD467.60 TWD781.60 TWD60
Earnings-Based
Graham-Dodd118.15 TWD823.98 TWD1,156 TWD61
Lynch FV425.70 TWD608.14 TWD790.58 TWD59
Dividend Discount
Gordon GGM38.39 TWD66.42 TWD88.40 TWD66
DDM Multi-Stage38.39 TWD61.97 TWD71.24 TWD65
Multiples
P/E Multiple169.41 TWD225.88 TWD282.35 TWD63
P/B Multiple99.11 TWD132.15 TWD165.19 TWD55
Asset-Based
NCAV (Graham)58.28 TWD88.30 TWD110.38 TWD54
Growth DCF
Growth DCF274.64 TWD407.31 TWD614.87 TWD75
Rev-Margin DCF179.14 TWD224.43 TWD318.93 TWD71
Economic Profit
Residual Income94.25 TWD124.93 TWD192.91 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+30.2%
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.
+51.1%
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.
+32.5%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
≈ +105.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+99.1%
Dividend (yield on the price)6.4%
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.−14% → 86%
⚠ Approximate: the rate leans on 2025, which sits 458% above its own trend.
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).
−0.1%
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 −1.6% a year for the price.
Compare Eastern Union Interactive Corp 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.Capital Markets · 384 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+70.0% · Top 25%
Profitability
Return on equity (12 months)21.7% · Top 25%
Return on assets16.9% · Top 25%
Net margin (12 months)57.9% · Top 25%
Operating margin (12 months)33.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.9% · Below median
Dividend yield (12 months)6.4% · Top 25%
Valuation Multiplesvs Capital Markets median · lower = cheaper
P/E (12 months)11.9× · Cheaper than median
P/B2.12× · Pricier than median
P/S (12 months)7.06× · Priciest 25%
Price / free cash flow (fiscal year)12.4× · Pricier 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). "Eastern Union Interactive Corp Fair Value". https://www.fairvalue-calculator.com/stock/7738
Frequently asked questions
Is Eastern Union Interactive Corp (7738) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 265.20 TWD versus a price of 156.00 TWD, about +70% upside (undervalued).
What is the fair value of 7738?
Our model-based fair value for Eastern Union Interactive Corp is 265.20 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 156.00 TWD.
What is the quality score of 7738?
Eastern Union Interactive Corp 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 Eastern Union Interactive Corp (7738)?
Our model-based price target is the fair value of 265.20 TWD (as of Nov 8, 2026) from 13 valuation models. Cautious scenario 110.30 TWD, optimistic scenario 400.34 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Eastern Union Interactive Corp stock forecast for 2026?
Our models put fair value at 265.20 TWD, about +70% upside versus a price of 156.00 TWD (undervalued). Cautious scenario 110.30 TWD, optimistic scenario 400.34 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Eastern Union Interactive Corp (7738)?
Eastern Union Interactive Corp reported trailing-twelve-month revenue of about 605M TWD (latest available figure, as of Nov 8, 2026).
Does Eastern Union Interactive Corp pay a dividend?
Eastern Union Interactive Corp currently shows a dividend yield of 6.41% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Eastern Union Interactive Corp (7738) and when is the ex-dividend date?
Eastern Union Interactive Corp pays a dividend of 10.00 TWD per share a year, a dividend yield of 6.4%. The last ex-dividend date was Sep 7, 2026. The payout ratio is 76.0% of earnings. Free cash flow covers the dividend 1.62 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Eastern Union Interactive Corp (7738)?
For today's price to be fair in a discounted-cash-flow model, Eastern Union Interactive Corp would have to grow free cash flow by -0.1 % 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 +32.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 7738 use?
Our models discount Eastern Union Interactive Corp at 11.8 %: a base by market capitalisation (micro), damped by beta 0.21, 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 Eastern Union Interactive Corp that is -0.1 % 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 Eastern Union Interactive Corp (7738) delivered so far?
Over the past 5 years revenue at Eastern Union Interactive Corp grew +32.5 % a year. The price currently implies free-cash-flow growth of -0.1 % 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 Eastern Union Interactive Corp (7738) growing?
The median revenue growth in the sector is +6.0 % a year. That is the yardstick for the growth priced into Eastern Union Interactive Corp (-0.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Eastern Union Interactive Corp (7738)?
The free-cash-flow yield on the price is 8.09 %: that much free cash flow Eastern Union Interactive Corp 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 Eastern Union Interactive Corp (7738)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Eastern Union Interactive Corp it is 265.20 TWD per share (as of Nov 8, 2026), against a price of 156.00 TWD. It is the blended result of 13 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Eastern Union Interactive Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 7738 trades below its calculated fair value: price 156.00 TWD, fair value 265.20 TWD, a gap of about +70% (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 7738?
No. The price is what the market pays today (156.00 TWD); the fair value is what the company's own numbers justify (265.20 TWD). For Eastern Union Interactive Corp the two are 109.20 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Eastern Union Interactive Corp worth?
The market values Eastern Union Interactive Corp at about 4.3B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 156.00 TWD; our models calculate a fair value of 265.20 TWD per share.
What do the bullish and bearish scenarios say about 7738?
Our models span a range for Eastern Union Interactive Corp: cautious scenario 110.30 TWD, base 265.20 TWD, optimistic 400.34 TWD per share (as of Nov 8, 2026, price 156.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7738?
Eastern Union Interactive Corp trades at a price-to-earnings ratio of 11.9 (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 265.20 TWD is built from several models across several years. Other multiples: P/B 2.1, P/S 7.1, EV/EBITDA 13.6.
How solid is the balance sheet of Eastern Union Interactive Corp (7738)?
Balance-sheet figures for Eastern Union Interactive Corp (as of Nov 8, 2026): return on equity 21.7%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 7738 from its 52-week high?
Eastern Union Interactive Corp trades at 156.00 TWD, about 23% below its 52-week high of 203.19 TWD and 1% above the low of 154.63 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 265.20 TWD is for.
Which stocks are comparable to Eastern Union Interactive Corp?
From the same area (Financial Services) we also value Morgan Stanley, The Goldman Sachs Group, The Charles Schwab Corporation, Interactive Brokers Group, 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 Eastern Union Interactive Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 156.00 TWD, calculated fair value 265.20 TWD (+70%), Quality Score 63/100, 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 7738 calculated?
We run Eastern Union Interactive Corp through 13 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 265.20 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. Eastern Union Interactive Corp currently trades 41% 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 Eastern Union Interactive Corp (7738)?
The closing price on Nov 6, 2026 was 156.00 TWD. Our model-based fair value is 265.20 TWD, about +70% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Eastern Union Interactive Corp right now?
The model range is unusually wide (110.30 TWD to 400.34 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Eastern Union Interactive Corp
How large is the market capitalisation of Eastern Union Interactive Corp (7738)?
The market capitalisation of Eastern Union Interactive Corp is 4.3B TWD (≈ $130M). 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 Eastern Union Interactive Corp (7738)?
The price-to-sales ratio of Eastern Union Interactive Corp is 7.06 (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 Eastern Union Interactive Corp (7738)?
Earnings per share at Eastern Union Interactive Corp are 13.15 TWD (price ÷ EPS = P/E 11.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Eastern Union Interactive Corp (7738)?
The dividend yield of Eastern Union Interactive Corp is 6.4% (payout 76.0%). 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 Eastern Union Interactive Corp (7738)?
The net margin of Eastern Union Interactive Corp is 57.9% (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 Eastern Union Interactive Corp (7738)?
The return on equity (ROE) of Eastern Union Interactive Corp is 21.7% (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 Eastern Union Interactive Corp (7738)?
On an EBIT basis the return on assets of Eastern Union Interactive Corp is 10.3% (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 Eastern Union Interactive Corp (7738)?
The operating margin of Eastern Union Interactive Corp is 33.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Eastern Union Interactive Corp (7738)?
Revenue at Eastern Union Interactive Corp is growing +11.9% versus a year earlier (3y avg +51.1%). 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 Eastern Union Interactive Corp (7738)?
Earnings per share at Eastern Union Interactive Corp are growing −32.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Eastern Union Interactive Corp (7738) hold?
Eastern Union Interactive Corp holds more cash than debt, 879M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Eastern Union Interactive Corp in the live analysis
One click puts Eastern Union Interactive Corp 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