EN DE

Eslite Spectrum Corporation (2926) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.5B TWD

ES Eslite Spectrum Corporation 2926 · TWO
Price30.20 TWD
Fair Value11.87 TWD
Upside-60.7%
Quality52/100
Watch Eslite Spectrum Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.4% net margin
High debt · generates free cash flow
1.45% dividend yield
Trails peers (5/14)
Narrow moat 23/100
Evidence: High Range 8.90 TWD – 14.84 TWD Share as image

Fair value as of: Jul 21, 2026

From 23 valuation models · updated 20 days ago

Share price −7.2% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (14.84 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

75.50 TWD 30.20 TWD Fair Value 11.87 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 30.20 TWD – 75.50 TWD · fair‑value band 8.90 TWD – 14.84 TWD · the 30.20 TWD price screens above the 11.87 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Eslite Spectrum Corporation (2926) currently trades at 30.20 TWD, while our model-based Fair Value estimate is 11.87 TWD, implying the stock looks roughly 60.7% overvalued today. The Quality Score stands at 52/100 (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, Eslite Spectrum Corporation generated revenue of 7.0B TWD at a net margin of 0.4%. Revenue grew 4.5% year over year. It earns a return on equity of 4.1%. Net debt stands at 872M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 8.90 TWD (bear case) to 14.84 TWD (bull case); at 30.20 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 36% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at -61%, 2926 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
Growth DCF 235.21 TWD 322.38 TWD 428.84 TWD 80
Residual Income 9.12 TWD 8.87 TWD 7.49 TWD 76
Rev-Margin DCF 156.65 TWD 227.90 TWD 308.82 TWD 74
All 23 models by family
DCF Models
FCF DCF 232.53 TWD 331.06 TWD 458.34 TWD 38
Owner Earnings 217.66 TWD 310.18 TWD 429.71 TWD 31
5Y Revenue Exit 156.65 TWD 224.14 TWD 305.94 TWD 39
5Y EBITDA Exit 240.32 TWD 377.17 TWD 532.49 TWD 41
5Y P/E Exit 92.25 TWD 106.33 TWD 118.43 TWD 38
10Y Revenue Exit 182.92 TWD 247.29 TWD 326.18 TWD 36
10Y EBITDA Exit 234.35 TWD 343.22 TWD 480.88 TWD 37
10Y P/E Exit 148.77 TWD 173.46 TWD 198.14 TWD 35
Earnings-Based
Graham-Dodd 3.67 TWD 10.23 TWD 13.44 TWD 54
Lynch FV 2.05 TWD 2.94 TWD 3.82 TWD 50
PEG = 1.0 2.05 TWD 2.94 TWD 3.82 TWD 46
Dividend Discount
Gordon GGM 1.55 TWD 2.80 TWD 3.85 TWD 70
DDM Multi-Stage 1.55 TWD 2.31 TWD 2.99 TWD 61
Multiples
P/E Multiple 8.90 TWD 11.87 TWD 14.84 TWD 63
P/S Multiple 6.88 TWD 9.17 TWD 11.47 TWD 58
P/B Multiple 6.88 TWD 9.17 TWD 11.47 TWD 55
EV/EBITDA 281.06 TWD 378.67 TWD 476.29 TWD 54
EV/Revenue 111.79 TWD 164.75 TWD 217.71 TWD 43
Asset-Based
NCAV (Graham) 6.47 TWD 8.67 TWD 12.93 TWD 50
Growth DCF
Growth DCF 235.21 TWD 322.38 TWD 428.84 TWD 80
Rev-Margin DCF 156.65 TWD 227.90 TWD 308.82 TWD 74
Economic Profit
Residual Income 9.12 TWD 8.87 TWD 7.49 TWD 76
Growth Earnings
Growth-Adj P/E 7.07 TWD 10.10 TWD 13.12 TWD 68

Widest divergence: DCF Models (247.29 TWD) versus Dividend Discount (2.31 TWD). Highest evidence: Growth DCF (80).

Notify me when 2926 reaches fair value

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

Key figures & financial health

Revenue (TTM) 7.0B TWD
Revenue growth (YoY) +4.5%
Net margin 0.4%
Return on equity 4.1%
Free cash flow 1.3B TWD FY2025
P/E ratio 58.4
More key figures
Operating margin 0.4%
EPS (TTM) 0.5400 TWD
Dividend yield 1.5%
EPS growth (YoY) +6.3%
Net debt 872M TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 51 · Market factors (momentum, volatility) 35

Profitability 23
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 7
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

Eslite Spectrum Corporation, together with its subsidiaries, operates department stores in Taiwan, Hong Kong, China, Japan, and Malaysia. It operates through Omni-Channel Development Business, Hospitality Business, Hotel Business, and Other segments.

Full company description

Eslite Spectrum Corporation, together with its subsidiaries, operates department stores in Taiwan, Hong Kong, China, Japan, and Malaysia. It operates through Omni-Channel Development Business, Hospitality Business, Hotel Business, and Other segments. The company also provides management counseling, hotel management, logistics and warehousing, engineering, and cultural and creative industry agency services. In addition, it engages in trading and import of appliances and equipment for hotel and kitchen use; import agency and retail of foods; the operation of cafes and restaurants; sale and installation of equipment; and online retail activities. The company was incorporated in 2005 and is based in Taipei, Taiwan. Eslite Spectrum Corporation is a subsidiary of The Eslite Corporation.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Eslite Spectrum Corporation reported revenue of 7.0B TWD in FY2025 versus 4.7B TWD in FY2021, a compound +10.5%/yr. Reported net income was 25.6M TWD in FY2025.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
7.0B TWD
Latest YoY
+1.8%
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.
+7.7%
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.
+8.9%
Avg. growth/yr (10Y) 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.
+6.2%
Revenue +10.5%/yr
FY21 4.7B TWD
FY22 5.6B TWD
FY23 6.6B TWD
FY24 6.8B TWD
FY25 7.0B TWD
Net income
FY21 −229M TWD
FY22 −188M TWD
FY23 −129M TWD
FY24 12.8M TWD
FY25 25.6M TWD

2926 screens 61% overvalued. Compare with Falabella S.A →

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). "Eslite Spectrum Corporation Fair Value". https://www.fairvalue-calculator.com/stock/2926

Peer Group

Department Stores · 127 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 52 · Below median
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 4% · Above median
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 1.5% · Below median
Debt / equity 3.05× · Higher than 75% of peers

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 58.4× · Pricier than 75% of peers
P/B 2.44× · Pricier than 75% of peers
P/S (TTM) 0.21× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 5.9× · Cheaper than median

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 26
FUTURE 23 · sector 2
PAST 17 · sector 16
HEALTH 0 · sector 96
DIVIDEND 29 · sector 37

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 Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare Eslite Spectrum Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Eslite Spectrum Corporation (2926) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 11.87 TWD versus a price of 30.20 TWD, about −61% (overvalued).
What is the fair value of 2926?
Our model-based fair value for Eslite Spectrum Corporation is 11.87 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 30.20 TWD.
What is the quality score of 2926?
Eslite Spectrum Corporation has a Quality Score of 52/100. 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 Eslite Spectrum Corporation (2926)?
Eslite Spectrum Corporation reported trailing-twelve-month revenue of about 7.0B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2926?
The net profit margin of Eslite Spectrum Corporation is about 0.4%, meaning it keeps roughly 0.4% of revenue as net income. Based on the latest reported figures.
Does Eslite Spectrum Corporation pay a dividend?
Eslite Spectrum Corporation currently shows a dividend yield of about 1.31% relative to its recent price (as of Jul 21, 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 Eslite Spectrum 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.