EN DE

King's Town Construction Co (2524) Fair Value & Analysis

Real Estate · TW · Market cap 13.4B TWD

KS King's Town Construction Co 2524 · TW
Price34.25 TWD
Fair Value29.20 TWD
Upside-14.7%
Quality45/100
Watch King's Town Construction Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.6% net margin
Low debt · generates free cash flow
Trails peers (4/13)
Narrow moat 44/100
Evidence: High Range 21.90 TWD – 36.50 TWD Share as image

Fair value as of: Jul 23, 2026

From 14 valuation models · updated 18 days ago

Share price −3.5% over the past month.

Below-average quality, and screening another 15% overvalued on our models.

What matters now

  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

136.00 TWD 30.15 TWD Fair Value 29.20 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 30.15 TWD – 136.00 TWD · fair‑value band 21.90 TWD – 36.50 TWD · the 34.25 TWD price screens above the 29.20 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

King's Town Construction Co (2524) currently trades at 34.25 TWD, while our model-based Fair Value estimate is 29.20 TWD, implying the stock looks roughly 14.7% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, King's Town Construction Co generated revenue of 2.4B TWD at a net margin of 8.6%. Revenue declined 65.3% year over year. It earns a return on equity of 1.0%. Net debt stands at 17.7B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 21.90 TWD (bear case) to 36.50 TWD (bull case); at 34.25 TWD, the current price sits within 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 37% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at -15%, 2524 screens richer 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 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. Evidence
Highest evidence
Residual Income 41.99 TWD 41.37 TWD 35.54 TWD 76
Rev-Margin DCF 5.99 TWD 18.02 TWD 32.48 TWD 74
Gordon GGM 19.28 TWD 21.10 TWD 23.88 TWD 70
All 14 models by family
DCF Models
5Y Revenue Exit 5.99 TWD 17.90 TWD 35.41 TWD 39
5Y EBITDA Exit 12.37 TWD 28.91 TWD 50.95 TWD 41
10Y Revenue Exit 8.66 TWD 18.45 TWD 36
10Y EBITDA Exit 4.62 TWD 15.56 TWD 27.77 TWD 37
Dividend Discount
Gordon GGM 19.28 TWD 21.10 TWD 23.88 TWD 70
DDM Multi-Stage 19.28 TWD 24.53 TWD 31.65 TWD 61
Multiples
P/S Multiple 21.90 TWD 29.20 TWD 36.50 TWD 58
P/B Multiple 21.90 TWD 29.20 TWD 36.50 TWD 55
EV/EBIT 40.03 TWD 57.43 TWD 74.84 TWD 53
EV/EBITDA 30.75 TWD 45.06 TWD 59.37 TWD 54
EV/Revenue 16.61 TWD 28.95 TWD 41.29 TWD 43
Asset-Based
NCAV (Graham) 28.73 TWD 38.49 TWD 57.45 TWD 50
Growth DCF
Rev-Margin DCF 5.99 TWD 18.02 TWD 32.48 TWD 74
Economic Profit
Residual Income 41.99 TWD 41.37 TWD 35.54 TWD 76

Widest divergence: Economic Profit (41.37 TWD) versus DCF Models (15.56 TWD). Highest evidence: Residual Income (76).

Notify me when 2524 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 2.4B TWD
Revenue growth (YoY) -65.3%
Net margin 8.6%
Return on equity 1.0%
Free cash flow 182M TWD FY2025
P/E ratio 21.4
More key figures
Operating margin 35.6%
EPS (TTM) 1.71 TWD
EPS growth (YoY) -75.8%
Net debt 17.7B TWD FY2025

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

Quality Score breakdown

Overall quality 45/100

Of which business quality 43 · Market factors (momentum, volatility) 36

Profitability 26
Margins and returns on capital today
Quality Growth 8
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 86
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

King's Town Construction Co., Ltd. engages in the residential and building development in Taiwan. The company also develops, leases, and sells specific professional zones. In addition, it engages in the hotel and restaurant businesses; and district expropriation and urban land rezoning agency business.

Full company description

King's Town Construction Co., Ltd. engages in the residential and building development in Taiwan. The company also develops, leases, and sells specific professional zones. In addition, it engages in the hotel and restaurant businesses; and district expropriation and urban land rezoning agency business. The company was formerly known as Wei Cheng Construction Co., Ltd. The company was founded in 1982 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

King's Town Construction Co reported revenue of 3.7B TWD in FY2025 versus 6.7B TWD in FY2021, a compound −13.8%/yr. Reported net income was 629M TWD in FY2025, compounding −21.9%/yr from FY2021.

Growth Quality 26/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.7B TWD
Latest YoY
−60.4%
Avg. growth/yr (3Y) 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.
+2.8%
Avg. growth/yr (5Y) 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.
−15.8%
Avg. growth/yr (20Y) 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.
+0.5%
Revenue −13.8%/yr
FY21 6.7B TWD
FY22 3.4B TWD
FY23 2.6B TWD
FY24 9.3B TWD
FY25 3.7B TWD
Net income −21.9%/yr
FY21 1.7B TWD
FY22 1.0B TWD
FY23 442M TWD
FY24 2.8B TWD
FY25 629M TWD
Character of growth · EPS growth decomposed (2014-2025) +9.6 % p.a.
Revenue per share +8.7 pp

of which total revenue +8.2 pp · buybacks/dilution +0.5 pp

EBIT margin +0.7 pp
Tax rate +0.8 pp
Residual (interest, one-offs) −0.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

2524 screens 15% overvalued. Compare with DLF Limited →

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). "King's Town Construction Co Fair Value". https://www.fairvalue-calculator.com/stock/2524

Peer Group

Real Estate - Development · 588 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 46 · Below median
Fair Value upside −15% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 36% · Top 25%
Revenue growth -65% · Bottom 25%
Debt / equity 0.21× · Lower than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 21.4× · Pricier than median
P/B 0.64× · Pricier than median
P/S (TTM) 5.49× · Pricier than 75% of peers
P/FCF 2.3× · Pricier than median
EV/EBITDA 22.9× · Pricier 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 14 · sector 48
FUTURE 0 · sector 0
PAST 4 · sector 10
HEALTH 89 · sector 84
DIVIDEND 0 · sector 38

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare King's Town Construction Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 King's Town Construction Co (2524) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 29.20 TWD versus a price of 34.25 TWD, about −15% (overvalued).
What is the fair value of 2524?
Our model-based fair value for King's Town Construction Co is 29.20 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 34.25 TWD.
What is the quality score of 2524?
King's Town Construction Co has a Quality Score of 45/100. 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 King's Town Construction Co (2524)?
King's Town Construction Co reported trailing-twelve-month revenue of about 2.4B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2524?
The net profit margin of King's Town Construction Co is about 8.6%, meaning it keeps roughly 8.6% of revenue as net income. Based on the latest reported figures.

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 King's Town Construction Co 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.