Huaku Development Co Ltd (2548) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Huaku Development Co Ltd TWD 234, price TWD 93.20, upside +150.5%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Huaku Development Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range 49.26 TWD – 249.21 TWD · fair‑value band 152.11 TWD – 356.31 TWD · the 93.20 TWD price screens below the 233.50 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Huaku Development Co in your weekly email
Every Wednesday you see whether Huaku Development 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.
Huaku Development Co., Ltd. builds, constructs, sells, and leases residential and commercial buildings in Taiwan and China. It also rents and sells and leases general industrial factories and warehouses. The company was formerly known as Huaku Construction Co., Ltd. The company was founded in 1989 and is based in Taipei City, Taiwan.
Stock analysis
Huaku Development Co Ltd (2548) currently trades at 93.20 TWD, while our model-based Fair Value estimate is 233.50 TWD, implying the stock looks roughly 60.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 406.32 TWD per share, and 12 of the 14 models we run sit above the 93.20 TWD price.
Bear case: the Asset-Based group reads lowest at 44.76 TWD, and 2 of the 14 models stay below the price. Evidence for this calculation is high.
Scenario range: 152.11 TWD (bear) to 356.31 TWD (bull), the price of 93.20 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 69/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Huaku Development Co Ltd reported revenue of 18.2B TWD in FY2025 versus 13.5B TWD in FY2021, a compound +7.7%/yr. Reported net income was 3.2B TWD in FY2025, compounding +2.6%/yr from FY2021.
Key figures
Market cap 33.3B TWD (≈ $1.0B) · P/E ratio 11.1 · P/S ratio 1.98 · EPS (TTM) 8.37 TWD · Dividend yield 8.6% · Net margin 17.8% · Return on equity 20.7% · Return on assets (EBIT) 7.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −3% fair-value upside, at 151%, 2548 screens cheaper than that median.
Fair Value models
Bear 152.11 TWDFair Value 233.50 TWDBull 356.31 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.5779 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.Evidence ⓘEvidence = 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.
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.91/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+152.9%
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.
+7.1%
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.
+10.0%
Start year 2020 (pandemic). Over 10 years: +9.2% a year
Revenue growth 25 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.
+7.8%
’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.
+8.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.3%
Dividend (yield on the price)8.6%
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.0% vs 2%, steady
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.29% → 22%
Start year 2020 (pandemic)
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).
−21.0%
Yearly growth needed for the next five years to justify today's price.
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 −22.3% a year for the price.
Compare Huaku Development Co Ltd with another stock
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.Real Estate - Development · 579 stocks
Beats the industry median on 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+151% · Top 25%
Profitability
Return on equity (TTM)21% · Top 25%
Return on assets6% · Top 25%
Net margin (TTM)18% · Above median
Operating margin (TTM)21% · Above median
Growth and dividend
Revenue growth366% · Top 25%
Dividend yield (TTM)8.6% · Top 25%
Balance sheet
Debt / equity0.37× · Above median
Valuation Multiplesvs Real Estate - Development 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). "Huaku Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2548
Frequently asked questions
Is Huaku Development Co Ltd (2548) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 233.50 TWD versus a price of 93.20 TWD, about +151% upside (undervalued).
What is the fair value of 2548?
Our model-based fair value for Huaku Development Co Ltd is 233.50 TWD (as of Sep 23, 2026), built from audited fundamentals. The current price: 93.20 TWD.
What is the quality score of 2548?
Huaku Development Co Ltd has a Quality Score of 69/100. 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 Huaku Development Co Ltd (2548)?
Our model-based price target is the fair value of 233.50 TWD (as of Sep 23, 2026) from 14 valuation models. Cautious scenario 152.11 TWD, optimistic scenario 356.31 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Huaku Development Co Ltd stock forecast for 2026?
Our models put fair value at 233.50 TWD, about +151% upside versus a price of 93.20 TWD (undervalued). Cautious scenario 152.11 TWD, optimistic scenario 356.31 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Huaku Development Co Ltd (2548)?
Huaku Development Co Ltd reported trailing-twelve-month revenue of about 22.4B TWD (latest available figure, as of Sep 23, 2026).
Does Huaku Development Co Ltd pay a dividend?
Huaku Development Co Ltd currently shows a dividend yield of about 8.58% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Huaku Development Co Ltd (2548)?
For today's price to be fair in a discounted-cash-flow model, Huaku Development Co Ltd would have to grow free cash flow by -21.0 % per year for five years (discount rate 8.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.0 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 2548 use?
Our models discount Huaku Development Co Ltd at 8.6 %: a base by market capitalisation (large), damped by beta 0.00, 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 Huaku Development Co Ltd that is -21.0 % per year a year over ten years, using the same discount rate (8.6 %) and the same formula as our fair value.
How much growth has Huaku Development Co Ltd (2548) delivered so far?
Over the past 5 years revenue at Huaku Development Co Ltd grew +10.0 % a year. The price currently implies -21.0 % per year free-cash-flow growth a 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 Huaku Development Co Ltd (2548) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Huaku Development Co Ltd (-21.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Huaku Development Co Ltd (2548)?
The free-cash-flow yield on the price is 32.89 %: that much free cash flow Huaku Development Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Huaku Development Co Ltd (2548)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Huaku Development Co Ltd it is 233.50 TWD per share (as of Sep 23, 2026), against a price of 93.20 TWD. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Huaku Development Co Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 2548 trades below its calculated fair value: price 93.20 TWD, fair value 233.50 TWD, a gap of about +151% (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 2548?
No. The price is what the market pays today (93.20 TWD); the fair value is what the company's own numbers justify (233.50 TWD). For Huaku Development Co Ltd the two are 140.30 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Huaku Development Co Ltd worth?
The market values Huaku Development Co Ltd at about 33.3B TWD (market capitalisation, as of Sep 23, 2026). Per share that is 93.20 TWD; our models calculate a fair value of 233.50 TWD per share.
What do the bullish and bearish scenarios say about 2548?
Our models span a range for Huaku Development Co Ltd: cautious scenario 152.11 TWD, base 233.50 TWD, optimistic 356.31 TWD per share (as of Sep 23, 2026, price 93.20 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2548?
Huaku Development Co Ltd trades at a price-to-earnings ratio of 11.1 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 233.50 TWD is built from several models across several years. Other multiples: PEG 0.4, P/B 1.5, P/S 1.5, EV/EBITDA 6.3.
What is the PEG ratio of 2548?
The PEG ratio of Huaku Development Co Ltd is 0.35 (P/E divided by earnings growth, as of Sep 23, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Huaku Development Co Ltd (2548)?
Balance-sheet figures for Huaku Development Co Ltd (as of Sep 23, 2026): return on equity 20.7%, debt of 0.37 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 2548 from its 52-week high?
Huaku Development Co Ltd trades at 93.20 TWD, about 63% below its 52-week high of 249.21 TWD and 10% above the low of 84.48 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 233.50 TWD is for.
Which stocks are comparable to Huaku Development Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, CK Asset Holdings, Hongkong Land Holdings, DLF Limited, 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 Huaku Development Co Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price 93.20 TWD, calculated fair value 233.50 TWD (+151%), Quality Score 69/100, from 14 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 2548 calculated?
We run Huaku Development Co Ltd through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 233.50 TWD, 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 14.1 % above its aggregate fair value. Huaku Development Co Ltd currently trades 151 % 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 Huaku Development Co Ltd (2548)?
The closing price on Sep 24, 2026 was 93.20 TWD. Our model-based fair value is 233.50 TWD, about +151% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Huaku Development Co Ltd right now?
The price is below even our cautious bear case (152.11 TWD). The market is more pessimistic than our downside scenario. Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (152.11 TWD to 356.31 TWD) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Huaku Development Co Ltd (2548) come from?
Earnings per share at Huaku Development Co Ltd grew +1.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.3 %, EBIT margin −1.3 %, tax rate −1.1 %, residual (interest, one-offs) −0.1 %. 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 Huaku Development Co Ltd
How large is the market capitalisation of Huaku Development Co Ltd (2548)?
The market capitalisation of Huaku Development Co Ltd is 33.3B TWD (≈ $1.0B). 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 Huaku Development Co Ltd (2548)?
The price-to-sales ratio of Huaku Development Co Ltd is 1.98 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Huaku Development Co Ltd (2548)?
Earnings per share at Huaku Development Co Ltd are 8.37 TWD (price ÷ EPS = P/E 11.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Huaku Development Co Ltd (2548)?
The dividend yield of Huaku Development Co Ltd is 8.6% (payout 95.6%). 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 Huaku Development Co Ltd (2548)?
The net margin of Huaku Development Co Ltd is 17.8% (fiscal year 2025). 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 Huaku Development Co Ltd (2548)?
The return on equity (ROE) of Huaku Development Co Ltd is 20.7% (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 Huaku Development Co Ltd (2548)?
On an EBIT basis the return on assets of Huaku Development Co Ltd is 7.7% (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 Huaku Development Co Ltd (2548)?
The operating margin of Huaku Development Co Ltd is 20.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Huaku Development Co Ltd (2548)?
Revenue at Huaku Development Co Ltd is growing +366% versus a year earlier (3y avg +7.1%). 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 Huaku Development Co Ltd (2548)?
Earnings per share at Huaku Development Co Ltd are growing −73.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Huaku Development Co Ltd (2548) carry?
The net debt of Huaku Development Co Ltd is 10.8B TWD (fiscal year 2025, ≈ 1.1 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 Huaku Development Co Ltd in the live analysis
One click puts Huaku Development Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
