World Gym Corporation (2762) Fair Value & Analysis
Consumer Cyclical · TW · Market cap 9.3B TWD
Fair value as of: Jul 23, 2026
From 24 valuation models · updated 18 days ago
Share price +7.5% over the past month.
A solid business, but screening 25% overvalued on our models.
What matters now
- Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
- Our model range runs from 56.18 TWD (bear) to 86.97 TWD (bull), base 63.67 TWD. The closer the price sits to the lower half, the larger the margin of safety.
- Quality 50/100 (solid quality) with high evidence: the data supports the verdict.
Price vs Fair Value (3 years)
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
31‑month range 60.83 TWD – 93.10 TWD · fair‑value band 56.18 TWD – 86.97 TWD · the 84.80 TWD price screens above the 63.67 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.
Analysis
World Gym Corporation (2762) currently trades at 84.80 TWD, while our model-based Fair Value estimate is 63.67 TWD, implying the stock looks roughly 24.9% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Consumer Cyclical 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, World Gym Corporation generated revenue of 11.2B TWD at a net margin of 5.2%. Revenue grew 9.4% year over year. It earns a return on equity of 19.9%. Net debt stands at 10.2B TWD. Fundamentals as of Jul 23, 2026
Our scenario range runs from 56.18 TWD (bear case) to 86.97 TWD (bull case); at 84.80 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 7% below its 52-week high and 25% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at -25%, 2762 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.
All 24 models by family
Widest divergence: DCF Models (177.10 TWD) versus Asset-Based (17.74 TWD). Highest evidence: Growth DCF (80).
Notify me when 2762 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 49 · Market factors (momentum, volatility) 74
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
World Gym Corporation, together with its subsidiaries, operates and franchises fitness centers under the World Gym brand in Taiwan and internationally. It is also involved in the fitness brand trademark management; trademark licensing; and the provision of physical fitness-related services, programs, and technology-enabled solutions.
Full company description
World Gym Corporation, together with its subsidiaries, operates and franchises fitness centers under the World Gym brand in Taiwan and internationally. It is also involved in the fitness brand trademark management; trademark licensing; and the provision of physical fitness-related services, programs, and technology-enabled solutions. The company has a strategic partnership with HYROX. The company was formerly known as World Fitness Services Ltd. and changed its name to World Gym Corporation in May 2025. World Gym Corporation was founded in 1976 and is headquartered in Taichung, Taiwan.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
World Gym Corporation reported revenue of 11.0B TWD in FY2025 versus 7.8B TWD in FY2021, a compound +8.8%/yr. Reported net income was 409M TWD in FY2025, compounding +89.2%/yr from FY2021.
2762 screens 25% overvalued. Compare with ANTA Sports Products Limited →
Peer Group
Leisure · 190 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.
Valuation Multiples vs Leisure median · lower = cheaper
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| ANTA Sports Products Limited 2020 | HK$74.15 | HK$119.29 | +61% |
| Pop Mart International Group 9992 | HK$160.20 | HK$227.30 | +42% |
| Amer Sports, Inc AS | $36.44 | $16.16 | -56% |
| Hasbro, Inc HAS | $81.55 | $83.38 | +2% |
| Life Time Group LTH | $42.15 | $16.15 | -62% |
| Acushnet Holdings GOLF | $114.78 | $37.79 | -67% |
| Li Ning Company 2331 | HK$14.80 | HK$29.26 | +98% |
| Benefit Systems S.A BFT | 5,255 PLN | 3,714 PLN | -29% |
| Ninebot Limited 689009 | ¥37.82 | ¥39.17 | +4% |
| Asmodee Group ASMDEEB | kr 145.70 | kr 41.90 | -71% |
Compare World Gym Corporation with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is World Gym Corporation (2762) overvalued or undervalued?
What is the fair value of 2762?
What is the quality score of 2762?
What is the revenue of World Gym Corporation (2762)?
What is the net profit margin of 2762?
Does World Gym Corporation pay a dividend?
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.
Track World Gym Corporation 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.