EN DE

Grape King Bio Ltd (1707) Fair Value & Analysis

Healthcare · TW · Market cap 13.4B TWD

GK Grape King Bio Ltd 1707 · TW
Price89.20 TWD
Fair Value146.80 TWD
Upside+64.6%
Quality58/100
Watch Grape King Bio Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.5% net margin
Low debt · generates free cash flow
6.56% dividend yield
Ranks above peers (13/14)
Moderate moat 60/100
Evidence: Medium Range 110.10 TWD – 183.50 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −2.0% over the past month.

A solid business, screening 65% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (110.10 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

185.50 TWD 88.40 TWD Fair Value 146.80 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 88.40 TWD – 185.50 TWD · fair‑value band 110.10 TWD – 183.50 TWD · the 89.20 TWD price screens below the 146.80 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grape King Bio Ltd (1707) currently trades at 89.20 TWD, while our model-based Fair Value estimate is 146.80 TWD, implying the stock looks roughly 64.6% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Grape King Bio Ltd generated revenue of 10.3B TWD at a net margin of 11.5%. Revenue grew 1.1% year over year. It earns a return on equity of 15.6%. The balance sheet holds a net cash position of 3.9B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 110.10 TWD (bear case) to 183.50 TWD (bull case); at 89.20 TWD, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 35% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 65%, 1707 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 164.93 TWD 233.97 TWD 334.01 TWD 80
Residual Income 64.30 TWD 75.57 TWD 147.80 TWD 76
Rev-Margin DCF 120.21 TWD 167.81 TWD 223.77 TWD 74
All 24 models by family
DCF Models
FCF DCF 162.98 TWD 241.77 TWD 363.88 TWD 38
Owner Earnings 130.81 TWD 190.81 TWD 283.80 TWD 31
5Y Revenue Exit 120.21 TWD 166.76 TWD 225.22 TWD 39
5Y EBITDA Exit 178.24 TWD 276.56 TWD 392.03 TWD 41
5Y P/E Exit 150.45 TWD 223.99 TWD 301.46 TWD 38
10Y Revenue Exit 132.08 TWD 178.57 TWD 239.80 TWD 36
10Y EBITDA Exit 171.48 TWD 255.28 TWD 368.50 TWD 37
10Y P/E Exit 153.69 TWD 218.55 TWD 298.62 TWD 35
Earnings-Based
Graham-Dodd 55.92 TWD 183.83 TWD 245.78 TWD 54
Lynch FV 41.33 TWD 59.05 TWD 76.76 TWD 50
PEG = 1.0 41.33 TWD 59.05 TWD 76.76 TWD 46
EPV 137.71 TWD 155.98 TWD 171.96 TWD 59
Multiples
P/E Multiple 129.53 TWD 172.71 TWD 215.88 TWD 63
P/S Multiple 83.04 TWD 110.73 TWD 138.41 TWD 58
P/B Multiple 104.86 TWD 139.81 TWD 174.76 TWD 55
EV/EBIT 212.43 TWD 273.87 TWD 335.31 TWD 53
EV/EBITDA 205.12 TWD 264.13 TWD 323.13 TWD 54
EV/Revenue 100.78 TWD 131.92 TWD 163.06 TWD 43
Asset-Based
NCAV (Graham) 34.91 TWD 46.77 TWD 69.81 TWD 50
Growth DCF
Growth DCF 164.93 TWD 233.97 TWD 334.01 TWD 80
Rev-Margin DCF 120.21 TWD 167.81 TWD 223.77 TWD 74
Economic Profit
Residual Income 64.30 TWD 75.57 TWD 147.80 TWD 76
ROIC Compounder 145.83 TWD 176.15 TWD 210.62 TWD 72
Growth Earnings
Growth-Adj P/E 109.18 TWD 155.97 TWD 202.76 TWD 68

Widest divergence: DCF Models (218.55 TWD) versus Asset-Based (46.77 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 10.3B TWD
Revenue growth (YoY) +1.1%
Net margin 11.5%
Return on equity 15.6%
Free cash flow 1.7B TWD FY2025
P/E ratio 11.1
More key figures
Operating margin 14.7%
EPS (TTM) 8.17 TWD
Dividend yield 6.6%
EPS growth (YoY) -16.4%
Net cash 3.9B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 60 · Market factors (momentum, volatility) 35

Profitability 58
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grape King Bio Ltd, together with its subsidiaries, produces and sells pharmaceutical preparations, patent medicines, liquid tonics, drinks, and healthy food in Taiwan, China, and internationally. It operates through Multi-Level Marketing; Distributors; Original Design Manufacturer/Original Equipment Manufacturer; and Sales Channel segments.

Full company description

Grape King Bio Ltd, together with its subsidiaries, produces and sells pharmaceutical preparations, patent medicines, liquid tonics, drinks, and healthy food in Taiwan, China, and internationally. It operates through Multi-Level Marketing; Distributors; Original Design Manufacturer/Original Equipment Manufacturer; and Sales Channel segments. The company provides health products and supplements; and microbial fermentation for mushroom mycelium, probiotics, and enzymes. It also offers functional ingredients for intestinal care, immunity regulation, liver care, brain health, eye care, weight control, feminine health, sensual health care, and others. It serves pharmaceutical preparations, finished drugs, oral liquids, and beverages and health foods. The company was founded in 1969 and is headquartered in Taoyuan City, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grape King Bio Ltd reported revenue of 10.3B TWD in FY2025 versus 9.8B TWD in FY2021, a compound +1.1%/yr. Reported net income was 1.2B TWD in FY2025, compounding −11.1%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
10.3B TWD
Latest YoY
−8.1%
Avg. growth/yr (3Y)
−0.4%
Avg. growth/yr (5Y)
+2.3%
Avg. growth/yr (23Y)
+10.4%
Revenue +1.1%/yr
FY21 9.8B TWD
FY22 10.4B TWD
FY23 10.6B TWD
FY24 11.2B TWD
FY25 10.3B TWD
Net income −11.1%/yr
FY21 1.9B TWD
FY22 2.2B TWD
FY23 1.5B TWD
FY24 1.4B TWD
FY25 1.2B TWD

Watch 1707: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Grape King Bio Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1707

Peer Group

Drug Manufacturers - Specialty & Generic · 626 stocks

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.

Quality Score 58 · Above median
Fair Value upside +65% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 12% · Above median
Operating margin (TTM) 15% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 6.6% · Top 25%

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 11.1× · Cheaper than 75% of peers
P/B 1.30× · Cheaper than median
P/S (TTM) 1.31× · Cheaper than median
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 3.6× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 7
FUTURE 6 · sector 20
PAST 62 · sector 23
HEALTH 100 · sector 97
DIVIDEND 100 · sector 34

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Grape King Bio Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grape King Bio Ltd (1707) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 146.80 TWD versus a price of 89.20 TWD, about +65% (undervalued).
What is the fair value of 1707?
Our model-based fair value for Grape King Bio Ltd is 146.80 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 89.20 TWD.
What is the quality score of 1707?
Grape King Bio Ltd has a Quality Score of 58/100. 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 revenue of Grape King Bio Ltd (1707)?
Grape King Bio Ltd reported trailing-twelve-month revenue of about 10.3B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 1707?
The net profit margin of Grape King Bio Ltd is about 11.5%, meaning it keeps roughly 11.5% of revenue as net income. Based on the latest reported figures.
Does Grape King Bio Ltd pay a dividend?
Grape King Bio Ltd currently shows a dividend yield of about 6.56% relative to its recent price (as of Jul 23, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grape King Bio Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.