Fwusow Industry Co Ltd (1219) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Fwusow Industry Co Ltd stock TWD 5.08, price TWD 11.30, that is 55.0% below the price, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 20 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
60‑month range 10.60 TWD – 26.17 TWD · fair‑value band 3.72 TWD – 6.36 TWD · the 11.30 TWD price screens above the 5.08 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Fwusow Industry Co in your weekly email
Every Wednesday you see whether Fwusow Industry 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.
Fwusow Industry Co., Ltd. engages in the manufacture and sale of animal feeds, cooking oil, agricultural livestock products, and related consumer food in Taiwan. It offers edible oils, cereals, and pet foods.
Show moreShow less
The company also provides organic fertilizers; milled foods; baked processed foods such as rice, beans, and wheat; canned and frozen food; beverages; condiments in bonito and chicken flavors; dairy products; and sugar and sugar products.
It is also involved in the warehousing and labor transportation supply industry, refrigeration industry, supermarket operation, and meat slaughtering and processing industry. Fwusow Industry Co., Ltd. was founded in 1920 and is headquartered in Taichung, Taiwan.
Stock analysis
Fwusow Industry Co Ltd (1219) currently trades at 11.30 TWD, while our model-based Fair Value estimate is 5.08 TWD, 55% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 8.64 TWD per share, and 1 of the 20 models we run sit above the 11.30 TWD price.
Bear case: the Dividend Discount group reads lowest at 2.08 TWD, and 19 of the 20 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3.72 TWD (bear) to 6.36 TWD (bull), the price of 11.30 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 47/100 (below-average 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.
Fwusow Industry Co Ltd reported revenue of 14.4B TWD in FY2025 versus 14.8B TWD in FY2021, a compound −0.7%/yr. Reported net income was 155M TWD in FY2025, compounding −16.7%/yr from FY2021.
Key figures
Market cap 3.9B TWD (≈ $118M) Micro · P/S ratio 0.27 · EPS (TTM) −0.5100 TWD · Net margin −1.2% · Return on equity −7.4% · Return on assets (EBIT) 2.6% (5-year average) · Operating margin −6.6% · Revenue (TTM) 14.2B TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at −55%, 1219 screens richer than that median.
Fair Value models
Bear3.72 TWDFair Value 5.08 TWDBull6.36 TWD
Price 11.30 TWD · Downside -55.0%
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.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
FCF DCF4.31 TWD5.52 TWD7.08 TWD78
Growth DCF4.38 TWD5.50 TWD6.87 TWD77
Owner Earnings5.53 TWD7.02 TWD8.96 TWD75
All 20 models by family
DCF Models
FCF DCF4.31 TWD5.52 TWD7.08 TWD78
Owner Earnings5.53 TWD7.02 TWD8.96 TWD75
5Y Revenue Exit1.74 TWD1.97 TWD2.22 TWD71
5Y EBITDA Exit4.06 TWD5.96 TWD8.20 TWD72
5Y P/E Exit4.88 TWD7.39 TWD10.03 TWD68
10Y Revenue Exit2.95 TWD3.34 TWD3.69 TWD65
10Y EBITDA Exit4.14 TWD5.53 TWD7.11 TWD67
10Y P/E Exit4.56 TWD6.32 TWD8.15 TWD62
Earnings-Based
Graham-Dodd3.09 TWD5.98 TWD7.48 TWD64
Dividend Discount
Gordon GGM1.65 TWD2.08 TWD2.44 TWD67
DDM Multi-Stage1.65 TWD2.08 TWD2.48 TWD65
Multiples
P/E Multiple7.16 TWD9.55 TWD11.93 TWD63
P/S Multiple5.80 TWD7.73 TWD9.66 TWD57
P/B Multiple54.70 TWD72.94 TWD91.17 TWD55
EV/EBITDA0.9200 TWD2.70 TWD4.48 TWD61
Asset-Based
NCAV (Graham)4.28 TWD6.49 TWD8.11 TWD54
Growth DCF
Growth DCF4.38 TWD5.50 TWD6.87 TWD77
Rev-Margin DCF1.74 TWD2.11 TWD2.59 TWD71
Economic Profit
Residual Income8.12 TWD8.30 TWD8.75 TWD74
Growth Earnings
Growth-Adj P/E5.15 TWD7.35 TWD9.56 TWD65
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+0.4%
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.
−5.4%
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.
+3.1%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 22 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.
+4.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 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. 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.
−1.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.4%
Dividend (yield on the price)0.0%
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.−1.4% vs 8.4%, 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.6% → 0%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+12.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +10.3% a year for the price.
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.Packaged Foods · 625 stocks
Beats the industry median on 2/12 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−55.0% · Bottom 25%
Profitability
Return on assets3.2% · Below median
Net margin (12 months)−2.4% · Bottom 25%
Operating margin (12 months)−6.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−4.6% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.30× · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
P/B0.84× · Cheaper than median
P/S (12 months)0.55× · Cheaper than median
Price / free cash flow (fiscal year)17.6× · Pricier than median
EV/EBITDA41.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 35
FUTURE (revenue growth)0· sector 25
PAST (return on equity)0· sector 31
HEALTH (low debt)85· sector 96
DIVIDEND (yield)0· sector 55
VALUE 0: the price sits above our fair-value range.
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). "Fwusow Industry Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1219
Frequently asked questions
Is Fwusow Industry Co Ltd (1219) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 5.08 TWD versus a price of 11.30 TWD, about 55% lower (overvalued).
What is the fair value of 1219?
Our model-based fair value for Fwusow Industry Co Ltd is 5.08 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 11.30 TWD.
What is the quality score of 1219?
Fwusow Industry Co Ltd has a Quality Score of 47/100. 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 Fwusow Industry Co Ltd (1219)?
Our model-based price target is the fair value of 5.08 TWD (as of Nov 8, 2026) from 20 valuation models. Cautious scenario 3.72 TWD, optimistic scenario 6.36 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Fwusow Industry Co Ltd stock forecast for 2026?
Our models put fair value at 5.08 TWD, about 55% lower versus a price of 11.30 TWD (overvalued). Cautious scenario 3.72 TWD, optimistic scenario 6.36 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Fwusow Industry Co Ltd (1219)?
Fwusow Industry Co Ltd reported trailing-twelve-month revenue of about 14.2B TWD (latest available figure, as of Nov 8, 2026).
What growth is priced into Fwusow Industry Co Ltd (1219)?
For today's price to be fair in a discounted-cash-flow model, Fwusow Industry Co Ltd would have to grow free cash flow by +12.0 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.1 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 1219 use?
Our models discount Fwusow Industry 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 Fwusow Industry Co Ltd that is +12.0 % 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 Fwusow Industry Co Ltd (1219) delivered so far?
Over the past 5 years revenue at Fwusow Industry Co Ltd grew +3.1 % a year. The price currently implies free-cash-flow growth of +12.0 % 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 Fwusow Industry Co Ltd (1219) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Fwusow Industry Co Ltd (+12.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fwusow Industry Co Ltd (1219)?
The free-cash-flow yield on the price is 11.42 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Fwusow Industry 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 Fwusow Industry Co Ltd (1219)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fwusow Industry Co Ltd it is 5.08 TWD per share (as of Nov 8, 2026), against a price of 11.30 TWD. It is the blended result of 20 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Fwusow Industry Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 1219 trades above its calculated fair value: price 11.30 TWD, fair value 5.08 TWD, a gap of about −55% (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 1219?
No. The price is what the market pays today (11.30 TWD); the fair value is what the company's own numbers justify (5.08 TWD). For Fwusow Industry Co Ltd the two are 6.22 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Fwusow Industry Co Ltd worth?
The market values Fwusow Industry Co Ltd at about 3.9B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 11.30 TWD; our models calculate a fair value of 5.08 TWD per share.
What do the bullish and bearish scenarios say about 1219?
Our models span a range for Fwusow Industry Co Ltd: cautious scenario 3.72 TWD, base 5.08 TWD, optimistic 6.36 TWD per share (as of Nov 8, 2026, price 11.30 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Fwusow Industry Co Ltd (1219)?
Balance-sheet figures for Fwusow Industry Co Ltd (as of Nov 8, 2026): return on equity −7.4%, debt of 0.30 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 1219 from its 52-week high?
Fwusow Industry Co Ltd trades at 11.30 TWD, about 23% below its 52-week high of 14.60 TWD and 7% above the low of 10.60 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 5.08 TWD is for.
Which stocks are comparable to Fwusow Industry Co Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Fwusow Industry Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 11.30 TWD, calculated fair value 5.08 TWD (−55%), Quality Score 47/100, from 20 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 1219 calculated?
We run Fwusow Industry Co Ltd through 20 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 5.08 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. Fwusow Industry 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 Fwusow Industry Co Ltd (1219)?
The closing price on Nov 9, 2026 was 11.30 TWD. Our model-based fair value is 5.08 TWD, about 55% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fwusow Industry Co Ltd right now?
The price sits above even our optimistic bull case (6.36 TWD). The favourable scenario is already priced in. Weak quality (47/100) 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.
Where does the earnings growth of Fwusow Industry Co Ltd (1219) come from?
Earnings per share at Fwusow Industry Co Ltd grew +7.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.0 %, EBIT margin −2.5 %, tax rate +0.5 %, residual (interest, one-offs) +3.8 %. 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 Fwusow Industry Co Ltd
How large is the market capitalisation of Fwusow Industry Co Ltd (1219)?
The market capitalisation of Fwusow Industry Co Ltd is 3.9B TWD (≈ $118M). 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 Fwusow Industry Co Ltd (1219)?
The price-to-sales ratio of Fwusow Industry Co Ltd is 0.27 (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 Fwusow Industry Co Ltd (1219)?
Earnings per share at Fwusow Industry Co Ltd are −0.5100 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Fwusow Industry Co Ltd (1219)?
The net margin of Fwusow Industry Co Ltd is −1.2% (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 Fwusow Industry Co Ltd (1219)?
The return on equity (ROE) of Fwusow Industry Co Ltd is −7.4% (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 Fwusow Industry Co Ltd (1219)?
On an EBIT basis the return on assets of Fwusow Industry Co Ltd is 2.6% (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 Fwusow Industry Co Ltd (1219)?
The operating margin of Fwusow Industry Co Ltd is −6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fwusow Industry Co Ltd (1219)?
Revenue at Fwusow Industry Co Ltd is growing −4.6% versus a year earlier (3y avg −5.4%). 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 Fwusow Industry Co Ltd (1219)?
Earnings per share at Fwusow Industry Co Ltd are growing +11.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Fwusow Industry Co Ltd (1219) carry?
The net debt of Fwusow Industry Co Ltd is 3.0B TWD (fiscal year 2025, ≈ 6.8 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 Fwusow Industry Co Ltd in the live analysis
One click puts Fwusow Industry 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 8, 2026