Flavor Full Foods Inc. (1260) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Flavor Full Foods Inc. stock TWD 49.28, price TWD 30.80, upside +60.0%, quality 63 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 9, 2026.
How to read this chart
60‑month range 15.17 TWD – 33.20 TWD · fair‑value band 46.99 TWD – 63.84 TWD · the 30.80 TWD price screens below the 49.28 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Flavor Full Foods in your weekly email
Every Wednesday you see whether Flavor Full Foods 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.
Flavor Full Foods Inc. engages in the manufacture and sale of sesame oil and other sesame-related products in Taiwan and internationally. The company offers sesame seed, sesame oil, sesame paste, black sesame spread, stuffing, roasted/flavored sesame seeds, sesame powder, and sesamin.
Show moreShow less
The company was formerly known as Chien Fa Edible Oil Manufactory and changed its name to Flavor Full Foods Inc. in 1983. Flavor Full Foods Inc. was founded in 1965 and is headquartered in Taipei, Taiwan.
Stock analysis
Flavor Full Foods Inc. (1260) currently trades at 30.80 TWD, while our model-based Fair Value estimate is 49.28 TWD, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 82.82 TWD per share, and 9 of the 26 models we run sit above the 30.80 TWD price.
Bear case: the Growth Earnings group reads lowest at 5.07 TWD, and 17 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 46.99 TWD (bear) to 63.84 TWD (bull), the price of 30.80 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 63/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Flavor Full Foods Inc. reported revenue of 5.4B TWD in FY2024 versus 3.8B TWD in FY2020, a compound +9.3%/yr. Reported net income was 32.9M TWD in FY2024, compounding −28.9%/yr from FY2020.
Key figures
Market cap 3.1B TWD (≈ $95.9M) Micro · P/E ratio 8.1 · P/S ratio 0.60 · EPS (TTM) 3.80 TWD · Dividend yield 6.5% · Net margin 7.6% · Return on equity 16.4% · Return on assets (EBIT) 5.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 100% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at 60%, 1260 screens cheaper than that median.
Fair Value models
Bear46.99 TWDFair Value 49.28 TWDBull63.84 TWD
Price 30.80 TWD · Upside +60.0%
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 2024 figures (about 12 months old). Earnings retained since then (1.80 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
FCF DCF77.47 TWD112.33 TWD159.20 TWD80
Growth DCF77.25 TWD109.37 TWD150.51 TWD79
Owner Earnings15.34 TWD20.50 TWD27.44 TWD77
All 26 models by family
DCF Models
FCF DCF77.47 TWD112.33 TWD159.20 TWD80
Owner Earnings15.34 TWD20.50 TWD27.44 TWD77
5Y Revenue Exit42.99 TWD55.02 TWD69.00 TWD74
5Y EBITDA Exit48.64 TWD65.90 TWD85.28 TWD76
5Y P/E Exit37.09 TWD43.65 TWD49.70 TWD72
10Y Revenue Exit56.44 TWD70.68 TWD88.07 TWD68
10Y EBITDA Exit60.03 TWD77.46 TWD99.35 TWD70
10Y P/E Exit53.45 TWD63.60 TWD74.71 TWD65
Earnings-Based
Graham-Dodd2.19 TWD7.88 TWD10.62 TWD64
Lynch FV1.86 TWD2.66 TWD3.46 TWD61
PEG = 1.01.86 TWD2.66 TWD3.46 TWD57
EPV11.02 TWD11.84 TWD12.52 TWD74
Dividend Discount
Gordon GGM8.06 TWD13.95 TWD18.57 TWD68
DDM Multi-Stage8.06 TWD13.02 TWD14.96 TWD67
Multiples
P/E Multiple5.07 TWD6.76 TWD8.45 TWD63
P/S Multiple4.11 TWD5.47 TWD6.84 TWD58
P/B Multiple18.35 TWD24.47 TWD30.58 TWD55
EV/EBIT10.60 TWD17.71 TWD24.82 TWD64
EV/EBITDA16.33 TWD25.35 TWD34.37 TWD66
EV/Revenue4.49 TWD11.02 TWD17.54 TWD50
Asset-Based
NCAV (Graham)6.28 TWD9.51 TWD11.89 TWD54
Growth DCF
Growth DCF77.25 TWD109.37 TWD150.51 TWD79
Rev-Margin DCF42.99 TWD56.26 TWD72.57 TWD74
Economic Profit
Residual Income12.91 TWD13.54 TWD14.56 TWD76
ROIC Compounder11.02 TWD11.84 TWD12.52 TWD72
Growth Earnings
Growth-Adj P/E3.55 TWD5.07 TWD6.59 TWD67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.3%
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.
+4.9%
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.
+4.7%
Revenue growth 15 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.
+10.9%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
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.
−17.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−23.9%
Dividend (yield on the price)6.5%
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.−23.9% vs −5.7%, slowing
Profit margin 2019 to 2024 ⓘ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.5% → 3%
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).
−10.7%
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 −12.1% 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.Farm Products · 291 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on equity (12 months)16.4% · Top 25%
Return on assets0.7% · Below median
Net margin (12 months)7.6% · Above median
Operating margin (12 months)8.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)2.0% · Below median
Dividend yield (12 months)6.5% · Top 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Farm Products 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). "Flavor Full Foods Inc. Fair Value". https://www.fairvalue-calculator.com/stock/1260
Frequently asked questions
Is Flavor Full Foods Inc. (1260) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 49.28 TWD versus a price of 30.80 TWD, about +60% upside (undervalued).
What is the fair value of 1260?
Our model-based fair value for Flavor Full Foods Inc. is 49.28 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 30.80 TWD.
What is the quality score of 1260?
Flavor Full Foods Inc. 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 Flavor Full Foods Inc. (1260)?
Our model-based price target is the fair value of 49.28 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 46.99 TWD, optimistic scenario 63.84 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Flavor Full Foods Inc. stock forecast for 2026?
Our models put fair value at 49.28 TWD, about +60% upside versus a price of 30.80 TWD (undervalued). Cautious scenario 46.99 TWD, optimistic scenario 63.84 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Flavor Full Foods Inc. (1260)?
Flavor Full Foods Inc. reported trailing-twelve-month revenue of about 5.2B TWD (latest available figure, as of Nov 9, 2026).
Does Flavor Full Foods Inc. pay a dividend?
Flavor Full Foods Inc. currently shows a dividend yield of 6.49% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Flavor Full Foods Inc. (1260) and when is the ex-dividend date?
Flavor Full Foods Inc. pays a dividend of 2.00 TWD per share a year, a dividend yield of 6.5%. The last ex-dividend date was Apr 29, 2026. A dividend has been paid every year since at least 2013. The payout ratio is 52.6% of earnings. Free cash flow covers the dividend 3.79 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Flavor Full Foods Inc. (1260)?
For today's price to be fair in a discounted-cash-flow model, Flavor Full Foods Inc. would have to grow free cash flow by -10.7 % 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 +4.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 1260 use?
Our models discount Flavor Full Foods Inc. at 11.8 %: a base by market capitalisation (micro), damped by beta 0.13, 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 Flavor Full Foods Inc. that is -10.7 % 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 Flavor Full Foods Inc. (1260) delivered so far?
Over the past 5 years revenue at Flavor Full Foods Inc. grew +4.7 % a year. The price currently implies free-cash-flow growth of -10.7 % 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 Flavor Full Foods Inc. (1260) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into Flavor Full Foods Inc. (-10.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Flavor Full Foods Inc. (1260)?
The free-cash-flow yield on the price is 24.59 %: that much free cash flow Flavor Full Foods Inc. 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 Flavor Full Foods Inc. (1260)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Flavor Full Foods Inc. it is 49.28 TWD per share (as of Nov 9, 2026), against a price of 30.80 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 Flavor Full Foods Inc. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 1260 trades below its calculated fair value: price 30.80 TWD, fair value 49.28 TWD, a gap of about +60% (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 1260?
No. The price is what the market pays today (30.80 TWD); the fair value is what the company's own numbers justify (49.28 TWD). For Flavor Full Foods Inc. the two are 18.48 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Flavor Full Foods Inc. worth?
The market values Flavor Full Foods Inc. at about 3.1B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 30.80 TWD; our models calculate a fair value of 49.28 TWD per share.
What do the bullish and bearish scenarios say about 1260?
Our models span a range for Flavor Full Foods Inc.: cautious scenario 46.99 TWD, base 49.28 TWD, optimistic 63.84 TWD per share (as of Nov 9, 2026, price 30.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1260?
Flavor Full Foods Inc. trades at a price-to-earnings ratio of 8.1 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 49.28 TWD is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2017 to 2024), reported earnings: 13.6. Other multiples: P/B 1.4, P/S 0.6, EV/EBITDA 5.2.
How solid is the balance sheet of Flavor Full Foods Inc. (1260)?
Balance-sheet figures for Flavor Full Foods Inc. (as of Nov 9, 2026): return on equity 16.4%, debt of 0.06 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 1260 from its 52-week high?
Flavor Full Foods Inc. trades at 30.80 TWD, about 7% below its 52-week high of 33.20 TWD and 100% above the low of 15.42 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 49.28 TWD is for.
Which stocks are comparable to Flavor Full Foods Inc.?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, 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 Flavor Full Foods Inc. stock attractive at the current price?
The data as of Nov 9, 2026: price 30.80 TWD, calculated fair value 49.28 TWD (+60%), Quality Score 63/100, 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 1260 calculated?
We run Flavor Full Foods Inc. 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 49.28 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. Flavor Full Foods Inc. currently trades 38% 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 Flavor Full Foods Inc. (1260)?
The closing price on Nov 6, 2026 was 30.80 TWD. Our model-based fair value is 49.28 TWD, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Flavor Full Foods Inc. right now?
The price is below even our cautious bear case (46.99 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 (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Flavor Full Foods Inc. (1260) come from?
Earnings per share at Flavor Full Foods Inc. grew +3.9 % a year from 2013 to 2024. Broken into its drivers: revenue per share +5.9 %, EBIT margin +4.7 %, tax rate −1.7 %, residual (interest, one-offs) −4.7 %. 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 Flavor Full Foods Inc.
How large is the market capitalisation of Flavor Full Foods Inc. (1260)?
The market capitalisation of Flavor Full Foods Inc. is 3.1B TWD (≈ $95.9M). 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 Flavor Full Foods Inc. (1260)?
The price-to-sales ratio of Flavor Full Foods Inc. is 0.60 (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 Flavor Full Foods Inc. (1260)?
Earnings per share at Flavor Full Foods Inc. are 3.80 TWD (price ÷ EPS = P/E 8.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Flavor Full Foods Inc. (1260)?
The dividend yield of Flavor Full Foods Inc. is 6.5% (payout 52.6%). 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 Flavor Full Foods Inc. (1260)?
The net margin of Flavor Full Foods Inc. is 7.6% (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 Flavor Full Foods Inc. (1260)?
The return on equity (ROE) of Flavor Full Foods Inc. is 16.4% (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 Flavor Full Foods Inc. (1260)?
On an EBIT basis the return on assets of Flavor Full Foods Inc. is 5.5% (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 Flavor Full Foods Inc. (1260)?
The operating margin of Flavor Full Foods Inc. is 8.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Flavor Full Foods Inc. (1260)?
Revenue at Flavor Full Foods Inc. is growing +2.0% versus a year earlier (3y avg +4.9%). 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 Flavor Full Foods Inc. (1260)?
Earnings per share at Flavor Full Foods Inc. are growing +12.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Flavor Full Foods Inc. (1260) carry?
The net debt of Flavor Full Foods Inc. is 1.1B TWD (fiscal year 2024, ≈ 1.4 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 Flavor Full Foods Inc. in the live analysis
One click puts Flavor Full Foods Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026