EN DE

Far EasTone Telecommunications Co (4904) Fair Value & Analysis

Communication Services · TW · Market cap 364B TWD

FE Far EasTone Telecommunications Co 4904 · TW
Price103.00 TWD
Fair Value64.71 TWD
Upside-37.2%
Quality67/100
Watch Far EasTone Telecommunications Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.7% net margin
Low debt · generates free cash flow
3.96% dividend yield
Ranks above peers (9/15)
Moderate moat 57/100
Evidence: High Range 48.53 TWD – 80.88 TWD Share as image

Fair value as of: Jul 16, 2026

From 25 valuation models · updated 22 days ago

Share price +10.5% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (80.88 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

112.50 TWD 56.39 TWD Fair Value 64.71 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 56.39 TWD – 112.50 TWD · fair‑value band 48.53 TWD – 80.88 TWD · the 103.00 TWD price screens above the 64.71 TWD fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Far EasTone Telecommunications Co (4904) currently trades at 103.00 TWD, while our model-based Fair Value estimate is 64.71 TWD, implying the stock looks roughly 37.2% overvalued today. We read business quality at 67/100 (solid quality), in the Communication Services 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, Far EasTone Telecommunications Co generated revenue of 111B TWD at a net margin of 12.7%. Revenue grew 4.0% year over year. It earns a return on equity of 14.6%. Net debt stands at 47.9B TWD. Fundamentals as of Jul 16, 2026

Our scenario range runs from 48.53 TWD (bear case) to 80.88 TWD (bull case); at 103.00 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 near its 52-week high and 28% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at -37%, 4904 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 BearBaseBull Evidence
Highest evidence
Growth DCF 75.10 TWD 111.20 TWD 163.03 TWD 80
Residual Income 26.20 TWD 32.14 TWD 63.22 TWD 76
Rev-Margin DCF 44.36 TWD 67.29 TWD 92.17 TWD 74
All 25 models by family
DCF Models
FCF DCF 72.34 TWD 110.76 TWD 168.24 TWD 38
Owner Earnings 78.39 TWD 119.67 TWD 181.44 TWD 31
5Y Revenue Exit 44.36 TWD 66.10 TWD 92.27 TWD 39
5Y EBITDA Exit 76.27 TWD 122.74 TWD 174.46 TWD 41
5Y P/E Exit 51.98 TWD 79.62 TWD 106.83 TWD 38
10Y Revenue Exit 52.52 TWD 74.09 TWD 99.81 TWD 36
10Y EBITDA Exit 74.12 TWD 113.23 TWD 161.00 TWD 37
10Y P/E Exit 58.61 TWD 83.43 TWD 110.66 TWD 35
Earnings-Based
Graham-Dodd 25.88 TWD 59.92 TWD 76.96 TWD 54
PEG = 1.0 10.12 TWD 14.46 TWD 18.80 TWD 46
EPV 26.99 TWD 33.33 TWD 38.97 TWD 59
Dividend Discount
Gordon GGM 34.58 TWD 60.19 TWD 92.92 TWD 70
DDM Multi-Stage 34.58 TWD 51.92 TWD 72.02 TWD 61
Multiples
P/E Multiple 57.09 TWD 76.13 TWD 95.16 TWD 63
P/S Multiple 48.53 TWD 64.71 TWD 80.88 TWD 58
P/B Multiple 48.53 TWD 64.71 TWD 80.88 TWD 55
EV/EBIT 51.60 TWD 71.77 TWD 91.95 TWD 53
EV/EBITDA 90.80 TWD 124.05 TWD 157.30 TWD 54
EV/Revenue 31.87 TWD 49.35 TWD 66.84 TWD 43
Asset-Based
NCAV (Graham) 12.77 TWD 17.11 TWD 25.54 TWD 50
Growth DCF
Growth DCF 75.10 TWD 111.20 TWD 163.03 TWD 80
Rev-Margin DCF 44.36 TWD 67.29 TWD 92.17 TWD 74
Economic Profit
Residual Income 26.20 TWD 32.14 TWD 63.22 TWD 76
ROIC Compounder 27.24 TWD 35.95 TWD 46.32 TWD 72
Growth Earnings
Growth-Adj P/E 43.17 TWD 61.68 TWD 80.18 TWD 68

Widest divergence: DCF Models (83.43 TWD) versus Asset-Based (17.11 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 111B TWD
Revenue growth (YoY) +4.0%
Net margin 12.7%
Return on equity 14.6%
Free cash flow 26.2B TWD FY2025
P/E ratio 26.6
More key figures
Operating margin 17.6%
EPS (TTM) 3.80 TWD
Dividend yield 4.0%
EPS growth (YoY) +14.4%
Net debt 47.9B TWD FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 65 · Market factors (momentum, volatility) 70

Profitability 48
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 93
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 58
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

Far EasTone Telecommunications Co., Ltd. provides mobile telecommunications services in Taiwan and internationally. The company offers postpaid products, such as wireless postpaid and broadband, and data booster; prepaid products; and SMS and eSIM products.

Full company description

Far EasTone Telecommunications Co., Ltd. provides mobile telecommunications services in Taiwan and internationally. The company offers postpaid products, such as wireless postpaid and broadband, and data booster; prepaid products; and SMS and eSIM products. It also provides mobile communication and lifestyle services, including mobile communication voice, internet access, and related services, as well as mobile phones and accessories; and cable network, enterprise customer services, communications integration services, and related services. The company was incorporated in 1997 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Far EasTone Telecommunications Co reported revenue of 110B TWD in FY2025 versus 85.3B TWD in FY2021, a compound +6.6%/yr. Reported net income was 13.7B TWD in FY2025, compounding +10.8%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
110B TWD
Latest YoY
+5.5%
Avg. growth/yr (3Y)
+7.4%
Avg. growth/yr (5Y)
+6.8%
Avg. growth/yr (23Y)
+5.2%
Revenue +6.6%/yr
FY21 85.3B TWD
FY22 89.2B TWD
FY23 93.7B TWD
FY24 105B TWD
FY25 110B TWD
Net income +10.8%/yr
FY21 9.1B TWD
FY22 9.6B TWD
FY23 11.2B TWD
FY24 12.8B TWD
FY25 13.7B TWD

4904 screens 37% overvalued. Compare with China Mobile Limited →

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). "Far EasTone Telecommunications Co Fair Value". https://www.fairvalue-calculator.com/stock/4904

Peer Group

Telecom Services · 252 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 67 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 15% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 18% · Above median
Revenue growth 4% · Above median
Dividend yield (TTM) 4.0% · Above median
Debt / equity 0.41× · Higher than median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 26.6× · Pricier than median
P/B 3.95× · Pricier than 75% of peers
P/S (TTM) 3.27× · Pricier than 75% of peers
P/FCF 0.4× · Cheaper than median
EV/EBITDA 11.9× · Pricier than 75% of peers
PEG 1.02× · 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 29
FUTURE 20 · sector 15
PAST 58 · sector 28
HEALTH 79 · sector 89
DIVIDEND 79 · sector 73

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 Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare Far EasTone Telecommunications Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Far EasTone Telecommunications Co (4904) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 64.71 TWD versus a price of 103.00 TWD, about −37% (overvalued).
What is the fair value of 4904?
Our model-based fair value for Far EasTone Telecommunications Co is 64.71 TWD (as of Jul 16, 2026), built from audited fundamentals. The current price is 103.00 TWD.
What is the quality score of 4904?
Far EasTone Telecommunications Co has a Quality Score of 67/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Far EasTone Telecommunications Co (4904)?
Far EasTone Telecommunications Co reported trailing-twelve-month revenue of about 111B TWD (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 4904?
The net profit margin of Far EasTone Telecommunications Co is about 12.7%, meaning it keeps roughly 12.7% of revenue as net income. Based on the latest reported figures.
Does Far EasTone Telecommunications Co pay a dividend?
Far EasTone Telecommunications Co currently shows a dividend yield of about 3.96% relative to its recent price (as of Jul 16, 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 Far EasTone Telecommunications Co 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.