Chateau International Development Co Ltd (2722) fair value: what the stock is really worth
As of Oct 5, 2026: fair value of Chateau International Development Co Ltd TWD 37.52, price TWD 21.55, upside +74.1%, quality 27 out of 100. 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, dashed = 300-day average. As of Oct 4, 2026.
How to read this chart
60‑month range 20.90 TWD – 112.34 TWD · fair‑value band 34.98 TWD – 41.33 TWD · the 21.55 TWD price screens below the 37.52 TWD fair value. Dashed = 300-day average. As of Oct 4, 2026.
Follow Chateau International Development Co in your weekly email
Every Wednesday you see whether Chateau International 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.
Chateau International Development Co., Ltd. operates amusement parks, hotels, and restaurants in Taiwan. It operates hotels under the Kenting Château Beach Resort, Château Hotel, JAI Château Hotel and Hostels, and Hengchun Château Spring Resort. The company was formerly known as JinHai Development Co., Ltd.
Show more
Chateau International Development Co., Ltd. operates amusement parks, hotels, and restaurants in Taiwan. It operates hotels under the Kenting Château Beach Resort, Château Hotel, JAI Château Hotel and Hostels, and Hengchun Château Spring Resort. The company was formerly known as JinHai Development Co., Ltd. and changed its name to Chateau International Development Co., Ltd. in December 2006. Chateau International Development Co., Ltd. was incorporated in 1995 and is headquartered in Pingtung, Taiwan.
Stock analysis
Chateau International Development Co Ltd (2722) currently trades at 21.55 TWD, while our model-based Fair Value estimate is 37.52 TWD, implying the stock looks roughly 42.6% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 4 models at a data quality of 86/100, which puts the evidence level at low.
Scenario range: 34.98 TWD (bear) to 41.33 TWD (bull), the price of 21.55 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 27/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Chateau International Development Co Ltd reported revenue of 569M TWD in FY2025 versus 588M TWD in FY2021, a compound −0.8%/yr. Reported net income was −69.8M TWD in FY2025.
Key figures
Market cap 3.1B TWD (≈ $97.9M) · P/S ratio 5.45 · EPS (TTM) −0.5700 TWD · Dividend yield 0.7% · Net margin −12.3% · Return on equity −3.5% · Return on assets (EBIT) 1.1% · Operating margin −16.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 53% fair-value upside, at 74%, 2722 screens cheaper than that median.
Fair Value models
Bear 34.98 TWDFair Value 37.52 TWDBull 41.33 TWD
Price 21.55 TWD · Upside +74.1%
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.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.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.0/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.9%
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.
−12.0%
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.
−5.0%
Start year 2020 (pandemic). Over 10 years: −2.6% a year
Revenue growth 17 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.
+0.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
14.9% (2020) → −16.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
Compare Chateau International 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.Resorts & Casinos · 71 stocks
Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score27 · Bottom 25%
Fair Value upside+75.7% · Top 25%
Profitability
Return on assets−1.7% · Bottom 25%
Net margin (TTM)−14.5% · Bottom 25%
Operating margin (TTM)−16.4% · Bottom 25%
Growth and dividend
Revenue growth−4.3% · Bottom 25%
Dividend yield (TTM)0.7% · Bottom 25%
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Resorts & Casinos 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). "Chateau International Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2722.TW
Frequently asked questions
Is Chateau International Development Co Ltd (2722) overvalued or undervalued?
As of Oct 4, 2026, our model estimates a fair value of 37.52 TWD versus a price of 21.55 TWD, about +74% upside (undervalued).
What is the fair value of 2722?
Our model-based fair value for Chateau International Development Co Ltd is 37.52 TWD (as of Oct 4, 2026), built from audited fundamentals. The current price: 21.55 TWD.
What is the quality score of 2722?
Chateau International Development Co Ltd has a Quality Score of 27/100. 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 Chateau International Development Co Ltd (2722)?
Our model-based price target is the fair value of 37.52 TWD (as of Oct 4, 2026) from 4 valuation models. Cautious scenario 34.98 TWD, optimistic scenario 41.33 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Chateau International Development Co Ltd stock forecast for 2026?
Our models put fair value at 37.52 TWD, about +74% upside versus a price of 21.55 TWD (undervalued). Cautious scenario 34.98 TWD, optimistic scenario 41.33 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Chateau International Development Co Ltd (2722)?
Chateau International Development Co Ltd reported trailing-twelve-month revenue of about 561M TWD (latest available figure, as of Oct 4, 2026).
Does Chateau International Development Co Ltd pay a dividend?
Chateau International Development Co Ltd currently shows a dividend yield of about 0.70% relative to its recent price (as of Oct 4, 2026).
What is the intrinsic value of Chateau International Development Co Ltd (2722)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Chateau International Development Co Ltd it is 37.52 TWD per share (as of Oct 4, 2026), against a price of 21.55 TWD. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Chateau International Development Co Ltd stock overvalued or undervalued in 2026?
As of Oct 4, 2026, 2722 trades below its calculated fair value: price 21.55 TWD, fair value 37.52 TWD, a gap of about +74% (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 2722?
No. The price is what the market pays today (21.55 TWD); the fair value is what the company's own numbers justify (37.52 TWD). For Chateau International Development Co Ltd the two are 15.97 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Chateau International Development Co Ltd worth?
The market values Chateau International Development Co Ltd at about 3.1B TWD (market capitalisation, as of Oct 4, 2026). Per share that is 21.55 TWD; our models calculate a fair value of 37.52 TWD per share.
What do the bullish and bearish scenarios say about 2722?
Our models span a range for Chateau International Development Co Ltd: cautious scenario 34.98 TWD, base 37.52 TWD, optimistic 41.33 TWD per share (as of Oct 4, 2026, price 21.55 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Chateau International Development Co Ltd (2722)?
Balance-sheet figures for Chateau International Development Co Ltd (as of Oct 4, 2026): return on equity −3.5%, debt of 0.07 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.
How far is 2722 from its 52-week high?
Chateau International Development Co Ltd trades at 21.55 TWD, about 30% below its 52-week high of 30.80 TWD and 3% above the low of 20.90 TWD (as of Oct 5, 2026). Distance from the high says nothing about value: that is what the fair value of 37.52 TWD is for.
Which stocks are comparable to Chateau International Development Co Ltd?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, Wynn Resorts, 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 Chateau International Development Co Ltd stock attractive at the current price?
The data as of Oct 4, 2026: price 21.55 TWD, calculated fair value 37.52 TWD (+74%), Quality Score 27/100, from 4 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 2722 calculated?
We run Chateau International Development Co Ltd through 4 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 37.52 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 15.0 % above its aggregate fair value. Chateau International Development Co Ltd currently trades 43 % 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 Chateau International Development Co Ltd (2722)?
The closing price on Oct 5, 2026 was 21.55 TWD. Our model-based fair value is 37.52 TWD, about +74% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Chateau International Development Co Ltd right now?
The large discount to fair value meets weak quality (27/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (34.98 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.
Key figures of Chateau International Development Co Ltd
How large is the market capitalisation of Chateau International Development Co Ltd (2722)?
The market capitalisation of Chateau International Development Co Ltd is 3.1B TWD (≈ $97.9M). 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 Chateau International Development Co Ltd (2722)?
The price-to-sales ratio of Chateau International Development Co Ltd is 5.45 (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 Chateau International Development Co Ltd (2722)?
Earnings per share at Chateau International Development Co Ltd are −0.5700 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Chateau International Development Co Ltd (2722)?
The dividend yield of Chateau International Development Co Ltd is 0.7%. 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 Chateau International Development Co Ltd (2722)?
The net margin of Chateau International Development Co Ltd is −12.3% (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 Chateau International Development Co Ltd (2722)?
The return on equity (ROE) of Chateau International Development Co Ltd is −3.5% (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 Chateau International Development Co Ltd (2722)?
On an EBIT basis the return on assets of Chateau International Development Co Ltd is 1.1% (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 Chateau International Development Co Ltd (2722)?
The operating margin of Chateau International Development Co Ltd is −16.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Chateau International Development Co Ltd (2722)?
Revenue at Chateau International Development Co Ltd is growing −4.3% versus a year earlier (3y avg −12.0%). 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 Chateau International Development Co Ltd (2722)?
Earnings per share at Chateau International Development Co Ltd are growing −72.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Chateau International Development Co Ltd (2722) generate?
The free cash flow of Chateau International Development Co Ltd is −51.5M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Chateau International Development Co Ltd (2722) carry?
The net debt of Chateau International Development Co Ltd is 653M TWD (fiscal year 2025). 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 Chateau International Development Co Ltd in the live analysis
One click puts Chateau International 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.
