M.J. International Co Ltd (8466) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of M.J. International Co Ltd stock TWD 5.83, price TWD 13.50, that is 56.8% below the price, quality 40 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 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 3, 2026.
How to read this chart
60‑month range 12.90 TWD – 61.96 TWD · fair‑value band 5.83 TWD – 10.32 TWD · the 13.50 TWD price screens above the 5.83 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow M.J. International Co in your weekly email
Every Wednesday you see whether M.J. 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.
M.J. International Co., Ltd., together with its subsidiaries, engages in the development, production, and sales of vinyl tile (LVT) floors in Europe, North America, Taiwan, China, and internationally.
Show moreShow less
The company offers rigid core, LVT click, non-polyvinyl chloride, LVT dry back wood and stone design, LVT dry back carpet, and various design products. It also engages in the production and sales of plastic floor titles, and decorative building materials and building materials.
The company was founded in 1982 and is based in New Taipei City, Taiwan.
Stock analysis
M.J. International Co Ltd (8466) currently trades at 13.50 TWD, while our model-based Fair Value estimate is 5.83 TWD, 57% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 53.31 TWD per share, and 10 of the 14 models we run sit above the 13.50 TWD price.
Bear case: the Earnings-Based group reads lowest at 2.72 TWD, and 4 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: 5.83 TWD (bear) to 10.32 TWD (bull), the price of 13.50 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 40/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
M.J. International Co Ltd reported revenue of 3.2B TWD in FY2025 versus 3.6B TWD in FY2021, a compound −3.3%/yr. Reported net income was −62.3M TWD in FY2025.
Key figures
Market cap 1.1B TWD (≈ $32.7M) Micro · P/S ratio 0.45 · EPS (TTM) −2.82 TWD · Dividend yield 2.2% · Net margin −8.1% · Return on equity −7.6% · Return on assets (EBIT) 1.8% (5-year average) · Operating margin −8.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at −57%, 8466 screens richer than that median.
Fair Value models
Bear5.83 TWDFair Value 5.83 TWDBull10.32 TWD
Price 13.50 TWD · Downside -56.8%
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.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.32/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−18.1%
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.
−1.0%
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.
+1.9%
Start year 2020 (pandemic). Over 10 years: −0.6% a year
Revenue growth 12 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.
−0.3%
’14
’15
’16
’17
’18
’19
’20
’21
’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.
12.9% (2020) → 2.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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).
−22.5%
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 −23.7% a year for the price.
Compare M.J. 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.Building Products & Equipment · 255 stocks
Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score40 · Bottom 25%
Fair Value upside−56.8% · Bottom 25%
Profitability
Return on assets−1.0% · Bottom 25%
Net margin (12 months)−8.1% · Bottom 25%
Operating margin (12 months)−8.9% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−20.5% · Bottom 25%
Dividend yield (12 months)2.2% · Above median
Balance sheet
Debt / equity0.62× · Highest 25%
Valuation Multiplesvs Building Products & Equipment 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). "M.J. International Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8466
Frequently asked questions
Is M.J. International Co Ltd (8466) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 5.83 TWD versus a price of 13.50 TWD, about 57% lower (overvalued).
What is the fair value of 8466?
Our model-based fair value for M.J. International Co Ltd is 5.83 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 13.50 TWD.
What is the quality score of 8466?
M.J. International Co Ltd has a Quality Score of 40/100. 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 M.J. International Co Ltd (8466)?
Our model-based price target is the fair value of 5.83 TWD (as of Nov 3, 2026) from 14 valuation models. Cautious scenario 5.83 TWD, optimistic scenario 10.32 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the M.J. International Co Ltd stock forecast for 2026?
Our models put fair value at 5.83 TWD, about 57% lower versus a price of 13.50 TWD (overvalued). Cautious scenario 5.83 TWD, optimistic scenario 10.32 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of M.J. International Co Ltd (8466)?
M.J. International Co Ltd reported trailing-twelve-month revenue of about 2.7B TWD (latest available figure, as of Nov 3, 2026).
Does M.J. International Co Ltd pay a dividend?
M.J. International Co Ltd currently shows a dividend yield of 2.24% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of M.J. International Co Ltd (8466) and when is the ex-dividend date?
M.J. International Co Ltd pays a dividend of 0.302 TWD per share a year, a dividend yield of 2.2%. The last ex-dividend date was Sep 3, 2026. A dividend has been paid every year since at least 2017. Free cash flow covers the dividend 21.06 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into M.J. International Co Ltd (8466)?
For today's price to be fair in a discounted-cash-flow model, M.J. International Co Ltd would have to grow free cash flow by -22.5 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.9 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 8466 use?
Our models discount M.J. International Co Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.47, 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 M.J. International Co Ltd that is -22.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has M.J. International Co Ltd (8466) delivered so far?
Over the past 5 years revenue at M.J. International Co Ltd grew +1.9 % a year. The price currently implies free-cash-flow growth of -22.5 % 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 M.J. International Co Ltd (8466) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into M.J. International Co Ltd (-22.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of M.J. International Co Ltd (8466)?
The free-cash-flow yield on the price is 47.10 %: that much free cash flow M.J. International Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of M.J. International Co Ltd (8466)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For M.J. International Co Ltd it is 5.83 TWD per share (as of Nov 3, 2026), against a price of 13.50 TWD. It is the blended result of 14 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is M.J. International Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 8466 trades above its calculated fair value: price 13.50 TWD, fair value 5.83 TWD, a gap of about −57% (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 8466?
No. The price is what the market pays today (13.50 TWD); the fair value is what the company's own numbers justify (5.83 TWD). For M.J. International Co Ltd the two are 7.67 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is M.J. International Co Ltd worth?
The market values M.J. International Co Ltd at about 1.1B TWD (market capitalisation, as of Nov 3, 2026). Per share that is 13.50 TWD; our models calculate a fair value of 5.83 TWD per share.
What do the bullish and bearish scenarios say about 8466?
Our models span a range for M.J. International Co Ltd: cautious scenario 5.83 TWD, base 5.83 TWD, optimistic 10.32 TWD per share (as of Nov 3, 2026, price 13.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of M.J. International Co Ltd (8466)?
Balance-sheet figures for M.J. International Co Ltd (as of Nov 3, 2026): return on equity −7.6%, debt of 0.62 per unit of equity. They feed the Quality Score of 40/100, which measures business quality independently of the share price.
How far is 8466 from its 52-week high?
M.J. International Co Ltd trades at 13.50 TWD, about 42% below its 52-week high of 23.44 TWD and 5% above the low of 12.90 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 5.83 TWD is for.
Which stocks are comparable to M.J. International Co Ltd?
From the same area (Industrials) we also value Johnson Controls International plc, Trane Technologies plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, 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 M.J. International Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 13.50 TWD, calculated fair value 5.83 TWD (−57%), Quality Score 40/100, from 14 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 8466 calculated?
We run M.J. International Co Ltd through 14 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 5.83 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. M.J. 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 M.J. International Co Ltd (8466)?
The closing price on Nov 9, 2026 was 13.50 TWD. Our model-based fair value is 5.83 TWD, about 57% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with M.J. International Co Ltd right now?
The price sits above even our optimistic bull case (10.32 TWD). The favourable scenario is already priced in. Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of M.J. International Co Ltd
How large is the market capitalisation of M.J. International Co Ltd (8466)?
The market capitalisation of M.J. International Co Ltd is 1.1B TWD (≈ $32.7M). 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 M.J. International Co Ltd (8466)?
The price-to-sales ratio of M.J. International Co Ltd is 0.45 (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 M.J. International Co Ltd (8466)?
Earnings per share at M.J. International Co Ltd are −2.82 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of M.J. International Co Ltd (8466)?
The dividend yield of M.J. International Co Ltd is 2.2%. 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 M.J. International Co Ltd (8466)?
The net margin of M.J. International Co Ltd is −8.1% (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 M.J. International Co Ltd (8466)?
The return on equity (ROE) of M.J. International Co Ltd is −7.6% (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 M.J. International Co Ltd (8466)?
On an EBIT basis the return on assets of M.J. International Co Ltd is 1.8% (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 M.J. International Co Ltd (8466)?
The operating margin of M.J. International Co Ltd is −8.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at M.J. International Co Ltd (8466)?
Revenue at M.J. International Co Ltd is growing −20.5% versus a year earlier (3y avg −1.0%). 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 M.J. International Co Ltd (8466)?
Earnings per share at M.J. International Co Ltd are growing +20.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does M.J. International Co Ltd (8466) carry?
The net debt of M.J. International Co Ltd is 961M TWD (fiscal year 2025, ≈ 1.9 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 M.J. International Co Ltd in the live analysis
One click puts M.J. International 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 3, 2026