Toplus Global Co Ltd (3522) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Toplus Global Co Ltd TWD 8.12, price TWD 12.65, upside -35.8%, quality 32 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Toplus Global 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
Toplus Global Co., Ltd. engages in the food and beverage business in Taiwan. It owns and operates seafood restaurants under the DingXian brand; and wedding halls and marine manor under the AmazingHall brand name.
Show more
Toplus Global Co., Ltd. engages in the food and beverage business in Taiwan. It owns and operates seafood restaurants under the DingXian brand; and wedding halls and marine manor under the AmazingHall brand name. The company also offers catering service operation and management, travel and hotel management, festive integrated services and food and sundry goods wholesale. Toplus Global Co., Ltd. was founded in 2001 and is based in New Taipei City, Taiwan.
Stock analysis
Toplus Global Co Ltd (3522) currently trades at 12.65 TWD, while our model-based Fair Value estimate is 8.12 TWD, implying the stock looks roughly 55.8% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 7.24 TWD per share, and 0 of the 13 models we run sit above the 12.65 TWD price.
Bear case: the Asset-Based group reads lowest at 2.89 TWD, and 13 of the 13 models stay below the price. Evidence for this calculation is low.
Scenario range: 5.42 TWD (bear) to 11.20 TWD (bull), the price of 12.65 TWD sits above 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 32/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Toplus Global Co Ltd reported revenue of 1.2B TWD in FY2025 versus 613M TWD in FY2021, a compound +17.0%/yr. Reported net income was −223M TWD in FY2025.
Key figures
Market cap 1.3B TWD (≈ $41.8M) · P/S ratio 1.09 · EPS (TTM) −2.60 TWD · Dividend yield 0.0% · Net margin −19.4% · Return on equity −29.1% · Return on assets (EBIT) −10.0% · Operating margin 10.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −22% fair-value upside, at −36%, 3522 screens richer than that median.
Fair Value models
Bear 5.42 TWDFair Value 8.12 TWDBull 11.20 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.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.37/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+27.9%
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.
+20.7%
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.
+3.5%
Start year 2020 (pandemic). Over 10 years: −2.7% a year
Revenue growth 10 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.
−2.7%
’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.
−27.0% (2020) → −18.8% (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
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+14.2%
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 +12.4% a year for the price.
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.Restaurants · 226 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score32 · Bottom 25%
Fair Value upside−37% · Bottom 25%
Profitability
Return on assets−5% · Bottom 25%
Net margin (TTM)−16% · Bottom 25%
Operating margin (TTM)10% · Top 25%
Growth and dividend
Revenue growth17% · Top 25%
Dividend yield (TTM)0.0% · Bottom 25%
Balance sheet
Debt / equity0.36× · Above median
Valuation Multiplesvs Restaurants median · lower = cheaper
P/B0.09× · Cheapest 25%
P/S (TTM)0.03× · Cheapest 25%
P/FCF1.1× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 39
FUTURE (revenue growth)83· sector 18
PAST (return on equity)0· sector 21
HEALTH (low debt)82· sector 95
DIVIDEND (yield)0· sector 70
VALUE 0: the price sits above our fair-value range.
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). "Toplus Global Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3522
Frequently asked questions
Is Toplus Global Co Ltd (3522) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 8.12 TWD versus a price of 12.65 TWD, about −36% upside (overvalued).
What is the fair value of 3522?
Our model-based fair value for Toplus Global Co Ltd is 8.12 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 12.65 TWD.
What is the quality score of 3522?
Toplus Global Co Ltd has a Quality Score of 32/100. 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 Toplus Global Co Ltd (3522)?
Our model-based price target is the fair value of 8.12 TWD (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 5.42 TWD, optimistic scenario 11.20 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Toplus Global Co Ltd stock forecast for 2026?
Our models put fair value at 8.12 TWD, about −36% upside versus a price of 12.65 TWD (overvalued). Cautious scenario 5.42 TWD, optimistic scenario 11.20 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Toplus Global Co Ltd (3522)?
Toplus Global Co Ltd reported trailing-twelve-month revenue of about 1.2B TWD (latest available figure, as of Sep 24, 2026).
Does Toplus Global Co Ltd pay a dividend?
Toplus Global Co Ltd currently shows a dividend yield of about 0.01% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Toplus Global Co Ltd (3522)?
For today's price to be fair in a discounted-cash-flow model, Toplus Global Co Ltd would have to grow free cash flow by +14.2 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 3522 use?
Our models discount Toplus Global Co Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.12, 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 Toplus Global Co Ltd that is +14.2 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Toplus Global Co Ltd (3522) delivered so far?
Over the past 5 years revenue at Toplus Global Co Ltd grew +3.5 % a year. The price currently implies +14.2 % 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 Toplus Global Co Ltd (3522) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Toplus Global Co Ltd (+14.2 % 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 Toplus Global Co Ltd (3522)?
The free-cash-flow yield on the price is 3.46 %: that much free cash flow Toplus Global Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Toplus Global Co Ltd (3522)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Toplus Global Co Ltd it is 8.12 TWD per share (as of Sep 24, 2026), against a price of 12.65 TWD. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Toplus Global Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 3522 trades above its calculated fair value: price 12.65 TWD, fair value 8.12 TWD, a gap of about −36% (overvalued). 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 3522?
No. The price is what the market pays today (12.65 TWD); the fair value is what the company's own numbers justify (8.12 TWD). For Toplus Global Co Ltd the two are 4.53 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Toplus Global Co Ltd worth?
The market values Toplus Global Co Ltd at about 1.3B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 12.65 TWD; our models calculate a fair value of 8.12 TWD per share.
What do the bullish and bearish scenarios say about 3522?
Our models span a range for Toplus Global Co Ltd: cautious scenario 5.42 TWD, base 8.12 TWD, optimistic 11.20 TWD per share (as of Sep 24, 2026, price 12.65 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Toplus Global Co Ltd (3522)?
Balance-sheet figures for Toplus Global Co Ltd (as of Sep 24, 2026): return on equity −29.1%, debt of 0.36 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is 3522 from its 52-week high?
Toplus Global Co Ltd trades at 12.65 TWD, about 35% below its 52-week high of 19.35 TWD and 11% above the low of 11.40 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 8.12 TWD is for.
Which stocks are comparable to Toplus Global Co Ltd?
From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Chipotle Mexican Grill, Inc, Yum! Brands, Inc, 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 Toplus Global Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 12.65 TWD, calculated fair value 8.12 TWD (−36%), Quality Score 32/100, from 13 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 3522 calculated?
We run Toplus Global Co Ltd through 13 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 8.12 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 13.0 % above its aggregate fair value. Toplus Global Co Ltd itself currently trades above fair value. 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 Toplus Global Co Ltd (3522)?
The closing price on Sep 24, 2026 was 12.65 TWD. Our model-based fair value is 8.12 TWD, about −36% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Toplus Global Co Ltd right now?
The price sits above even our optimistic bull case (11.20 TWD). The favourable scenario is already priced in. Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (5.42 TWD to 11.20 TWD) leaves room in how you read the outcome.
Key figures of Toplus Global Co Ltd
How large is the market capitalisation of Toplus Global Co Ltd (3522)?
The market capitalisation of Toplus Global Co Ltd is 1.3B TWD (≈ $41.8M). 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 Toplus Global Co Ltd (3522)?
The price-to-sales ratio of Toplus Global Co Ltd is 1.09 (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 Toplus Global Co Ltd (3522)?
Earnings per share at Toplus Global Co Ltd are −2.60 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Toplus Global Co Ltd (3522)?
The dividend yield of Toplus Global Co Ltd is 0.0%. 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 Toplus Global Co Ltd (3522)?
The net margin of Toplus Global Co Ltd is −19.4% (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 Toplus Global Co Ltd (3522)?
The return on equity (ROE) of Toplus Global Co Ltd is −29.1% (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 Toplus Global Co Ltd (3522)?
On an EBIT basis the return on assets of Toplus Global Co Ltd is −10.0% (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 Toplus Global Co Ltd (3522)?
The operating margin of Toplus Global Co Ltd is 10.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Toplus Global Co Ltd (3522)?
Revenue at Toplus Global Co Ltd is growing +16.6% versus a year earlier (3y avg +20.7%). 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 Toplus Global Co Ltd (3522)?
Earnings per share at Toplus Global Co Ltd are growing +101% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Toplus Global Co Ltd (3522) carry?
The net debt of Toplus Global Co Ltd is 357M TWD (fiscal year 2025, ≈ 9.5 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 Toplus Global Co Ltd in the live analysis
One click puts Toplus Global 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.
