Power Wind Health Industry Incorporated (8462) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Power Wind Health Industry Incorporated stock TWD 221, price TWD 150, upside +47.2%, quality 61 out of 100. Rating: 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 6, 2026.
How to read this chart
60‑month range 92.92 TWD – 179.50 TWD · fair‑value band 154.56 TWD – 287.04 TWD · the 150.00 TWD price screens below the 220.80 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Power Wind Health Industry in your weekly email
Every Wednesday you see whether Power Wind Health Industry 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.
Power Wind Health Industry Incorporated engages in the operation of membership-based chain sports and fitness centers, and recreational sports venues in Taiwan. The company provides sports training and other services.
Show moreShow less
It operates under the Fitness Factory, CraZy Jump, KILL ZONE Laser Battlefield, Sklub Sports Club, Human Body Workshop, Let's Roll, Baiwen Nanzi Football Development Center, Buddy Body Workshop, and Attackers FC brands. The company was founded in 2005 and is based in Kaohsiung, Taiwan.
Stock analysis
Power Wind Health Industry Incorporated (8462) currently trades at 150.00 TWD, while our model-based Fair Value estimate is 220.80 TWD, implying the stock looks roughly 32% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 407.63 TWD per share, and 16 of the 26 models we run sit above the 150.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 60.54 TWD, and 10 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 154.56 TWD (bear) to 287.04 TWD (bull), the price of 150.00 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 61/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Power Wind Health Industry Incorporated reported revenue of 6.1B TWD in FY2025 versus 2.6B TWD in FY2021, a compound +23.5%/yr. Reported net income was 666M TWD in FY2025.
Key figures
Market cap 12.1B TWD (≈ $368M) Small · P/E ratio 14.4 · P/S ratio 1.82 · EPS (TTM) 10.40 TWD · Dividend yield 4.9% · Net margin 12.6% · Return on equity 38.4% · Return on assets (EBIT) 2.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 17% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 47%, 8462 screens cheaper than that median.
Fair Value models
Bear154.56 TWDFair Value 220.80 TWDBull287.04 TWD
Price 150.00 TWD · Upside +47.2%
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 (2.59 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 growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+18.4%
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.
+18.9%
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.
+10.5%
Start year 2020 (pandemic)
Revenue growth 6 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.
+9.5%
’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.
+74.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+69.4%
Dividend (yield on the price)4.9%
Per share before 2019divided by the spin-off factor 1.0989
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.8.1% vs 13.9%, slowing
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.16% → 15%
2025 sits 470% 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).
−7.3%
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 −8.7% a year for the price.
Compare Power Wind Health Industry Incorporated 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.Leisure · 169 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+47.2% · Top 25%
Profitability
Return on equity (12 months)38.4% · Top 25%
Return on assets5.6% · Above median
Net margin (12 months)12.6% · Top 25%
Operating margin (12 months)18.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)20.3% · Top 25%
Dividend yield (12 months)4.9% · Top 25%
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Leisure 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). "Power Wind Health Industry Incorporated Fair Value". https://www.fairvalue-calculator.com/stock/8462
Frequently asked questions
Is Power Wind Health Industry Incorporated (8462) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 220.80 TWD versus a price of 150.00 TWD, about +47% upside (undervalued).
What is the fair value of 8462?
Our model-based fair value for Power Wind Health Industry Incorporated is 220.80 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 150.00 TWD.
What is the quality score of 8462?
Power Wind Health Industry Incorporated has a Quality Score of 61/100. 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 Power Wind Health Industry Incorporated (8462)?
Our model-based price target is the fair value of 220.80 TWD (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 154.56 TWD, optimistic scenario 287.04 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Power Wind Health Industry Incorporated stock forecast for 2026?
Our models put fair value at 220.80 TWD, about +47% upside versus a price of 150.00 TWD (undervalued). Cautious scenario 154.56 TWD, optimistic scenario 287.04 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Power Wind Health Industry Incorporated (8462)?
Power Wind Health Industry Incorporated reported trailing-twelve-month revenue of about 6.6B TWD (latest available figure, as of Nov 6, 2026).
Does Power Wind Health Industry Incorporated pay a dividend?
Power Wind Health Industry Incorporated currently shows a dividend yield of 4.92% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Power Wind Health Industry Incorporated (8462) and when is the ex-dividend date?
Power Wind Health Industry Incorporated pays a dividend of 7.38 TWD per share a year, a dividend yield of 4.9%. The last ex-dividend date was Jun 18, 2026. A dividend has been paid every year since at least 2015. The payout ratio is 71.0% of earnings. Free cash flow covers the dividend 2.61 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Power Wind Health Industry Incorporated (8462)?
For today's price to be fair in a discounted-cash-flow model, Power Wind Health Industry Incorporated would have to grow free cash flow by -7.3 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 8462 use?
Our models discount Power Wind Health Industry Incorporated at 10.3 %: a base by market capitalisation (small), damped by beta 0.23, 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 Power Wind Health Industry Incorporated that is -7.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Power Wind Health Industry Incorporated (8462) delivered so far?
Over the past 5 years revenue at Power Wind Health Industry Incorporated grew +10.5 % a year. The price currently implies free-cash-flow growth of -7.3 % 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 Power Wind Health Industry Incorporated (8462) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Power Wind Health Industry Incorporated (-7.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Power Wind Health Industry Incorporated (8462)?
The free-cash-flow yield on the price is 12.58 %: that much free cash flow Power Wind Health Industry Incorporated produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Power Wind Health Industry Incorporated (8462)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Power Wind Health Industry Incorporated it is 220.80 TWD per share (as of Nov 6, 2026), against a price of 150.00 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 Power Wind Health Industry Incorporated stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 8462 trades below its calculated fair value: price 150.00 TWD, fair value 220.80 TWD, a gap of about +47% (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 8462?
No. The price is what the market pays today (150.00 TWD); the fair value is what the company's own numbers justify (220.80 TWD). For Power Wind Health Industry Incorporated the two are 70.80 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Power Wind Health Industry Incorporated worth?
The market values Power Wind Health Industry Incorporated at about 12.1B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 150.00 TWD; our models calculate a fair value of 220.80 TWD per share.
What do the bullish and bearish scenarios say about 8462?
Our models span a range for Power Wind Health Industry Incorporated: cautious scenario 154.56 TWD, base 220.80 TWD, optimistic 287.04 TWD per share (as of Nov 6, 2026, price 150.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8462?
Power Wind Health Industry Incorporated trades at a price-to-earnings ratio of 14.4 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 220.80 TWD is built from several models across several years. Other multiples: P/B 5.1, P/S 1.8, EV/EBITDA 6.7.
How solid is the balance sheet of Power Wind Health Industry Incorporated (8462)?
Balance-sheet figures for Power Wind Health Industry Incorporated (as of Nov 6, 2026): return on equity 38.4%, debt of 0.18 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 8462 from its 52-week high?
Power Wind Health Industry Incorporated trades at 150.00 TWD, about 16% below its 52-week high of 179.50 TWD and 17% above the low of 127.73 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 220.80 TWD is for.
Which stocks are comparable to Power Wind Health Industry Incorporated?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time 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 Power Wind Health Industry Incorporated stock attractive at the current price?
The data as of Nov 6, 2026: price 150.00 TWD, calculated fair value 220.80 TWD (+47%), Quality Score 61/100, 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 8462 calculated?
We run Power Wind Health Industry Incorporated 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 220.80 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. Power Wind Health Industry Incorporated currently trades 32% 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 Power Wind Health Industry Incorporated (8462)?
The closing price on Nov 9, 2026 was 150.00 TWD. Our model-based fair value is 220.80 TWD, about +47% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Power Wind Health Industry Incorporated right now?
The price is below even our cautious bear case (154.56 TWD). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (154.56 TWD to 287.04 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Power Wind Health Industry Incorporated (8462) come from?
Earnings per share at Power Wind Health Industry Incorporated grew +8.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +11.8 %, EBIT margin −1.0 %, tax rate −0.5 %, residual (interest, one-offs) −1.8 %. 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 Power Wind Health Industry Incorporated
How large is the market capitalisation of Power Wind Health Industry Incorporated (8462)?
The market capitalisation of Power Wind Health Industry Incorporated is 12.1B TWD (≈ $368M). 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 Power Wind Health Industry Incorporated (8462)?
The price-to-sales ratio of Power Wind Health Industry Incorporated is 1.82 (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 Power Wind Health Industry Incorporated (8462)?
Earnings per share at Power Wind Health Industry Incorporated are 10.40 TWD (price ÷ EPS = P/E 14.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Power Wind Health Industry Incorporated (8462)?
The dividend yield of Power Wind Health Industry Incorporated is 4.9% (payout 71.0%). 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 Power Wind Health Industry Incorporated (8462)?
The net margin of Power Wind Health Industry Incorporated is 12.6% (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 Power Wind Health Industry Incorporated (8462)?
The return on equity (ROE) of Power Wind Health Industry Incorporated is 38.4% (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 Power Wind Health Industry Incorporated (8462)?
On an EBIT basis the return on assets of Power Wind Health Industry Incorporated is 2.7% (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 Power Wind Health Industry Incorporated (8462)?
The operating margin of Power Wind Health Industry Incorporated is 18.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Power Wind Health Industry Incorporated (8462)?
Revenue at Power Wind Health Industry Incorporated is growing +20.3% versus a year earlier (3y avg +18.9%). 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 Power Wind Health Industry Incorporated (8462)?
Earnings per share at Power Wind Health Industry Incorporated are growing +63.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Power Wind Health Industry Incorporated (8462) carry?
The net debt of Power Wind Health Industry Incorporated is 6.3B TWD (fiscal year 2025, ≈ 4.1 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 Power Wind Health Industry Incorporated in the live analysis
One click puts Power Wind Health Industry Incorporated on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026