Green World Hotels Co., Ltd. (8077) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Green World Hotels Co., Ltd. stock TWD 119, price TWD 39.60, upside +200.0%, quality 64 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 4, 2026.
How to read this chart
60‑month range 28.01 TWD – 71.93 TWD · fair‑value band 83.16 TWD – 154.44 TWD · the 39.60 TWD price screens below the 118.80 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Green World Hotels Co. in your weekly email
Every Wednesday you see whether Green World Hotels 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.
Green World Hotels Co., Ltd., together with its subsidiaries, operates hotels and restaurants in Taiwan. The company offers hotel room and catering, room accommodation, leasing and management services.
Show moreShow less
The company was formerly known as Applied Vacuum Coating Technologies Co., Ltd. and changed its name to Green World Hotels Co., Ltd. in July 2015. The company was founded in 1978 and is based in Taipei, Taiwan. Green World Hotels Co., Ltd. operates as a subsidiary of HIS Hotel Holdings Co., Ltd.
Stock analysis
Green World Hotels Co., Ltd. (8077) currently trades at 39.60 TWD, while our model-based Fair Value estimate is 118.80 TWD, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 524.34 TWD per share, and 23 of the 26 models we run sit above the 39.60 TWD price.
Bear case: the Asset-Based group reads lowest at 15.26 TWD, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 83.16 TWD (bear) to 154.44 TWD (bull), the price of 39.60 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 64/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Green World Hotels Co., Ltd. reported revenue of 1.1B TWD in FY2025 versus 392M TWD in FY2021, a compound +28.9%/yr. Reported net income was 133M TWD in FY2025.
Key figures
Market cap 869M TWD (≈ $26.5M) Micro · P/E ratio 5.8 · P/S ratio 0.79 · EPS (TTM) 6.77 TWD · Dividend yield 5.1% · Net margin 13.6% · Return on equity 31.3% · Return on assets (EBIT) 0.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 66 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at 200%, 8077 screens cheaper than that median.
Fair Value models
Bear83.16 TWDFair Value 118.80 TWDBull154.44 TWD
Price 39.60 TWD · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (4.09 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
+1.4%
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.
+25.6%
’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. Basis: EBIT basis. 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.
≈ +22.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.5%
Dividend (yield on the price)5.1%
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.−64% → 17%
⚠ Rate on operating basis: 2025 sits 81% above its own trend.
Compare Green World Hotels 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.Lodging · 157 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)31.3% · Top 25%
Return on assets4.9% · Top 25%
Net margin (12 months)13.6% · Above median
Operating margin (12 months)15.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)3.0% · Below median
Dividend yield (12 months)5.1% · Top 25%
Valuation Multiplesvs Lodging 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). "Green World Hotels Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/8077
Frequently asked questions
Is Green World Hotels Co., Ltd. (8077) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 118.80 TWD versus a price of 39.60 TWD, about +200% upside (undervalued).
What is the fair value of 8077?
Our model-based fair value for Green World Hotels Co., Ltd. is 118.80 TWD (as of Nov 4, 2026), built from audited fundamentals. The current price: 39.60 TWD.
What is the quality score of 8077?
Green World Hotels Co., Ltd. has a Quality Score of 64/100. 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 Green World Hotels Co., Ltd. (8077)?
Our model-based price target is the fair value of 118.80 TWD (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 83.16 TWD, optimistic scenario 154.44 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Green World Hotels Co., Ltd. stock forecast for 2026?
Our models put fair value at 118.80 TWD, about +200% upside versus a price of 39.60 TWD (undervalued). Cautious scenario 83.16 TWD, optimistic scenario 154.44 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Green World Hotels Co., Ltd. (8077)?
Green World Hotels Co., Ltd. reported trailing-twelve-month revenue of about 1.1B TWD (latest available figure, as of Nov 4, 2026).
Does Green World Hotels Co., Ltd. pay a dividend?
Green World Hotels Co., Ltd. currently shows a dividend yield of 5.05% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Green World Hotels Co., Ltd. (8077) and when is the ex-dividend date?
Green World Hotels Co., Ltd. pays a dividend of 2.00 TWD per share a year, a dividend yield of 5.1%. The last ex-dividend date was Aug 20, 2026. The payout ratio is 29.5% of earnings. Free cash flow covers the dividend 12.78 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What is the intrinsic value of Green World Hotels Co., Ltd. (8077)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Green World Hotels Co., Ltd. it is 118.80 TWD per share (as of Nov 4, 2026), against a price of 39.60 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 Green World Hotels Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 8077 trades below its calculated fair value: price 39.60 TWD, fair value 118.80 TWD, a gap of about +200% (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 8077?
No. The price is what the market pays today (39.60 TWD); the fair value is what the company's own numbers justify (118.80 TWD). For Green World Hotels Co., Ltd. the two are 79.20 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Green World Hotels Co., Ltd. worth?
The market values Green World Hotels Co., Ltd. at about 869M TWD (market capitalisation, as of Nov 4, 2026). Per share that is 39.60 TWD; our models calculate a fair value of 118.80 TWD per share.
What do the bullish and bearish scenarios say about 8077?
Our models span a range for Green World Hotels Co., Ltd.: cautious scenario 83.16 TWD, base 118.80 TWD, optimistic 154.44 TWD per share (as of Nov 4, 2026, price 39.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8077?
Green World Hotels Co., Ltd. trades at a price-to-earnings ratio of 5.8 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 118.80 TWD is built from several models across several years. Other multiples: P/B 1.7, P/S 0.8, EV/EBITDA 2.2.
How solid is the balance sheet of Green World Hotels Co., Ltd. (8077)?
Balance-sheet figures for Green World Hotels Co., Ltd. (as of Nov 4, 2026): return on equity 31.3%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 8077 from its 52-week high?
Green World Hotels Co., Ltd. trades at 39.60 TWD, about 24% below its 52-week high of 51.79 TWD and 4% above the low of 37.93 TWD (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 118.80 TWD is for.
Which stocks are comparable to Green World Hotels Co., Ltd.?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World 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 Green World Hotels Co., Ltd. stock attractive at the current price?
The data as of Nov 4, 2026: price 39.60 TWD, calculated fair value 118.80 TWD (+200%), Quality Score 64/100, 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 8077 calculated?
We run Green World Hotels 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 118.80 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. Green World Hotels Co., Ltd. currently trades 67% 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 Green World Hotels Co., Ltd. (8077)?
The closing price on Nov 5, 2026 was 39.60 TWD. Our model-based fair value is 118.80 TWD, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Green World Hotels Co., Ltd. right now?
The price is below even our cautious bear case (83.16 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 (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (83.16 TWD to 154.44 TWD) leaves room in how you read the outcome.
Key figures of Green World Hotels Co., Ltd.
How large is the market capitalisation of Green World Hotels Co., Ltd. (8077)?
The market capitalisation of Green World Hotels Co., Ltd. is 869M TWD (≈ $26.5M). 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 Green World Hotels Co., Ltd. (8077)?
The price-to-sales ratio of Green World Hotels Co., Ltd. is 0.79 (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 Green World Hotels Co., Ltd. (8077)?
Earnings per share at Green World Hotels Co., Ltd. are 6.77 TWD (price ÷ EPS = P/E 5.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Green World Hotels Co., Ltd. (8077)?
The dividend yield of Green World Hotels Co., Ltd. is 5.1% (payout 29.5%). 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 Green World Hotels Co., Ltd. (8077)?
The net margin of Green World Hotels Co., Ltd. is 13.6% (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 Green World Hotels Co., Ltd. (8077)?
The return on equity (ROE) of Green World Hotels Co., Ltd. is 31.3% (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 Green World Hotels Co., Ltd. (8077)?
On an EBIT basis the return on assets of Green World Hotels Co., Ltd. is 0.9% (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 Green World Hotels Co., Ltd. (8077)?
The operating margin of Green World Hotels Co., Ltd. is 15.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Green World Hotels Co., Ltd. (8077)?
Revenue at Green World Hotels Co., Ltd. is growing +3.0% versus a year earlier (3y avg +25.6%). 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 Green World Hotels Co., Ltd. (8077)?
Earnings per share at Green World Hotels Co., Ltd. are growing +23.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Green World Hotels Co., Ltd. (8077) generate?
The free cash flow of Green World Hotels Co., Ltd. is 561M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Green World Hotels Co., Ltd. (8077) carry?
The net debt of Green World Hotels Co., Ltd. is 3.4M TWD (fiscal year 2025, ≈ 0.0 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 Green World Hotels Co., Ltd. in the live analysis
One click puts Green World Hotels 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 4, 2026