EN DE

Kee Tai Properties Co (2538) Fair Value & Analysis

Real Estate · TW · Market cap 4.4B TWD

KT Kee Tai Properties Co 2538 · TW
Price9.17 TWD
Fair Value4.36 TWD
Upside-52.5%
Quality55/100
Watch Kee Tai Properties Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 53.6% net margin
Low debt · negative free cash flow
4.95% dividend yield
Mixed vs. peers (7/13)
Moderate moat 56/100
Evidence: Medium Range 3.27 TWD – 5.45 TWD Share as image

Fair value as of: Jul 23, 2026

From 7 valuation models · updated 18 days ago

Share price −7.5% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (5.45 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) 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)

22.55 TWD 8.19 TWD Fair Value 4.36 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 8.19 TWD – 22.55 TWD · fair‑value band 3.27 TWD – 5.45 TWD · the 9.17 TWD price screens above the 4.36 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

Kee Tai Properties Co (2538) currently trades at 9.17 TWD, while our model-based Fair Value estimate is 4.36 TWD, implying the stock looks roughly 52.5% overvalued today. The Quality Score stands at 55/100 (solid 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: medium).

Over the trailing twelve months, Kee Tai Properties Co generated revenue of 296M TWD at a net margin of 53.6%. Revenue declined 2.7% year over year. It earns a return on equity of 2.7%. Net debt stands at 7.9B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 3.27 TWD (bear case) to 5.45 TWD (bull case); at 9.17 TWD, the current price sits above 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 Real Estate peers we cover trades at 32% fair-value upside, at -52%, 2538 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 9.07 TWD 8.68 TWD 7.02 TWD 76
P/S Multiple 3.27 TWD 4.36 TWD 5.45 TWD 58
P/B Multiple 4.40 TWD 5.87 TWD 7.34 TWD 55
All 7 models by family
Multiples
P/S Multiple 3.27 TWD 4.36 TWD 5.45 TWD 58
P/B Multiple 4.40 TWD 5.87 TWD 7.34 TWD 55
EV/EBIT 1.99 TWD 2.33 TWD 2.68 TWD 53
EV/EBITDA 2.03 TWD 2.38 TWD 2.73 TWD 54
EV/Revenue 1.53 TWD 1.77 TWD 2.02 TWD 43
Asset-Based
NCAV (Graham) 6.42 TWD 8.61 TWD 12.85 TWD 50
Economic Profit
Residual Income 9.07 TWD 8.68 TWD 7.02 TWD 76

Widest divergence: Economic Profit (8.68 TWD) versus Multiples (2.38 TWD). Highest evidence: Residual Income (76).

Notify me when 2538 reaches fair value

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

Key figures & financial health

Revenue (TTM) 296M TWD
Revenue growth (YoY) -2.7%
Net margin 53.6%
Return on equity 2.7%
Free cash flow −336M TWD FY2025
P/E ratio 29.2
More key figures
Operating margin 46.6%
EPS (TTM) 0.3400 TWD
Dividend yield 5.0%
EPS growth (YoY) +172%
Net debt 7.9B TWD FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 48 · Market factors (momentum, volatility) 38

Profitability 30
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 93
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

Kee Tai Properties Co., Ltd. engages in construction activities in Taiwan. The company constructs, leases, and sells residential and commercial buildings. It is also involved in the clearance of construction waste. Kee Tai Properties Co., Ltd. was incorporated in 1979 and is headquartered in Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kee Tai Properties Co reported revenue of 299M TWD in FY2025 versus 255M TWD in FY2021, a compound +4.0%/yr. Reported net income was 154M TWD in FY2025.

Growth Quality 19/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
299M TWD
Latest YoY
−69.6%
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.
−5.2%
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.
−10.0%
Avg. growth/yr (23Y) 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.
−8.9%
Revenue +4.0%/yr
FY21 255M TWD
FY22 351M TWD
FY23 376M TWD
FY24 983M TWD
FY25 299M TWD
Net income
FY21 −137M TWD
FY22 191M TWD
FY23 411M TWD
FY24 253M TWD
FY25 154M TWD
Character of growth · EPS growth decomposed (2014-2025) −15.6 % p.a.
Revenue per share −17.4 pp

of which total revenue −18.3 pp · buybacks/dilution +0.9 pp

EBIT margin −13.7 pp
Tax rate −1.1 pp
Residual (interest, one-offs) +16.6 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).

2538 screens 52% 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). "Kee Tai Properties Co Fair Value". https://www.fairvalue-calculator.com/stock/2538

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 56 · Top 25%
Fair Value upside −53% · Bottom 25%
Return on equity (TTM) 3% · Above median
Return on assets 0% · Below median
Net margin (TTM) 54% · Top 25%
Operating margin (TTM) 47% · Top 25%
Revenue growth -3% · Above median
Dividend yield (TTM) 5.0% · Top 25%

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

P/E (TTM) 29.2× · Pricier than 75% of peers
P/B 0.77× · Pricier than median
P/S (TTM) 14.89× · Pricier than 75% of peers
EV/EBITDA 76.0× · 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 0 · sector 48
FUTURE 0 · sector 0
PAST 11 · sector 10
HEALTH 100 · sector 84
DIVIDEND 99 · sector 38

VALUE 0: the price sits above our fair-value range.

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 Kee Tai Properties 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 Kee Tai Properties Co (2538) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 4.36 TWD versus a price of 9.17 TWD, about −52% (overvalued).
What is the fair value of 2538?
Our model-based fair value for Kee Tai Properties Co is 4.36 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 9.17 TWD.
What is the quality score of 2538?
Kee Tai Properties Co has a Quality Score of 55/100. 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 Kee Tai Properties Co (2538)?
Kee Tai Properties Co reported trailing-twelve-month revenue of about 296M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2538?
The net profit margin of Kee Tai Properties Co is about 53.6%, meaning it keeps roughly 53.6% of revenue as net income. Based on the latest reported figures.
Does Kee Tai Properties Co pay a dividend?
Kee Tai Properties Co currently shows a dividend yield of about 4.95% 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 Kee Tai Properties 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.