Landis Taipei Hotel Co Ltd (5703) fair value: what the stock is really worth
As of Oct 22, 2026: fair value (intrinsic value) of Landis Taipei Hotel Co Ltd stock TWD 10.98, price TWD 13.80, upside -20.4%, quality 69 out of 100. Rating: overvalued. 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 3, 2026.
How to read this chart
60‑month range 13.25 TWD – 38.60 TWD · fair‑value band 8.12 TWD – 13.85 TWD · the 13.80 TWD price screens above the 10.98 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Landis Taipei Hotel Co in your weekly email
Every Wednesday you see whether Landis Taipei Hotel 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.
The Landis Taipei Hotel Co., Ltd engages in tourist hotel business in Taiwan. The company operates The Landis Taipei Hotel, which offers accommodation, dining, meeting, wedding, travel, fitness center, and yoga and mediation room facilities. It also engages in restaurant, cafe, and bar businesses.
Show moreShow less
The Landis Taipei Hotel Co., Ltd was founded in 1977 and is based in Taipei City, Taiwan.
Stock analysis
Landis Taipei Hotel Co Ltd (5703) currently trades at 13.80 TWD, while our model-based Fair Value estimate is 10.98 TWD, 20.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 14.33 TWD per share, and 8 of the 22 models we run sit above the 13.80 TWD price.
Bear case: the Asset-Based group reads lowest at 4.98 TWD, and 14 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 8.12 TWD (bear) to 13.85 TWD (bull), the price of 13.80 TWD sits inside 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 69/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Landis Taipei Hotel Co Ltd reported revenue of 449M TWD in FY2025 versus 211M TWD in FY2021, a compound +20.7%/yr. Reported net income was 37.1M TWD in FY2025.
Key figures
Market cap 969M TWD (≈ $29.8M) Micro · P/E ratio 16.6 · P/S ratio 2.01 · EPS (TTM) 0.8300 TWD · Net margin 12.0% · Return on equity 11.0% · Return on assets (EBIT) −1.5% · Operating margin 10.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −26% fair-value upside, at −20%, 5703 screens cheaper than that median.
Fair Value models
Bear8.12 TWDFair Value 10.98 TWDBull13.85 TWD
Price 13.80 TWD · Upside -20.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.6754 TWD per share) are deliberately not added.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.Coverage ⓘCoverage = 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.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+5.6%
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.
+21.1%
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.
+8.6%
Start year 2020 (pandemic)
Revenue growth 9 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.
−8.3%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−5.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.0%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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% → 10%
⚠ Revenue per share shrinking 10.3%/yr over ~6Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less 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).
+1.6%
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 +0.0% a year for the price.
Compare Landis Taipei Hotel 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.Lodging · 158 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−20.4% · Below median
Profitability
Return on equity (12 months)11.0% · Top 25%
Return on assets3.8% · Above median
Net margin (12 months)12.0% · Above median
Operating margin (12 months)10.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)16.0% · Top 25%
Balance sheet
Debt / equity0.14× · Below median
Valuation Multiplesvs Lodging 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). "Landis Taipei Hotel Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5703.TWO
Frequently asked questions
Is Landis Taipei Hotel Co Ltd (5703) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 10.98 TWD versus a price of 13.80 TWD, about −20% upside (overvalued).
What is the fair value of 5703?
Our model-based fair value for Landis Taipei Hotel Co Ltd is 10.98 TWD (as of Oct 3, 2026), built from audited fundamentals. The current price: 13.80 TWD.
What is the quality score of 5703?
Landis Taipei Hotel Co Ltd has a Quality Score of 69/100. 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 Landis Taipei Hotel Co Ltd (5703)?
Our model-based price target is the fair value of 10.98 TWD (as of Oct 3, 2026) from 22 valuation models. Cautious scenario 8.12 TWD, optimistic scenario 13.85 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Landis Taipei Hotel Co Ltd stock forecast for 2026?
Our models put fair value at 10.98 TWD, about −20% upside versus a price of 13.80 TWD (overvalued). Cautious scenario 8.12 TWD, optimistic scenario 13.85 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Landis Taipei Hotel Co Ltd (5703)?
Landis Taipei Hotel Co Ltd reported trailing-twelve-month revenue of about 482M TWD (latest available figure, as of Oct 3, 2026).
What growth is priced into Landis Taipei Hotel Co Ltd (5703)?
For today's price to be fair in a discounted-cash-flow model, Landis Taipei Hotel Co Ltd would have to grow free cash flow by +1.6 % 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 +8.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 5703 use?
Our models discount Landis Taipei Hotel Co Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.18, 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 Landis Taipei Hotel Co Ltd that is +1.6 % 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 Landis Taipei Hotel Co Ltd (5703) delivered so far?
Over the past 5 years revenue at Landis Taipei Hotel Co Ltd grew +8.7 % a year. The price currently implies +1.6 % 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 Landis Taipei Hotel Co Ltd (5703) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into Landis Taipei Hotel Co Ltd (+1.6 % 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 Landis Taipei Hotel Co Ltd (5703)?
The free-cash-flow yield on the price is 7.15 %: that much free cash flow Landis Taipei Hotel 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 Landis Taipei Hotel Co Ltd (5703)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Landis Taipei Hotel Co Ltd it is 10.98 TWD per share (as of Oct 3, 2026), against a price of 13.80 TWD. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Landis Taipei Hotel Co Ltd stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 5703 trades above its calculated fair value: price 13.80 TWD, fair value 10.98 TWD, a gap of about −20% (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 5703?
No. The price is what the market pays today (13.80 TWD); the fair value is what the company's own numbers justify (10.98 TWD). For Landis Taipei Hotel Co Ltd the two are 2.82 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Landis Taipei Hotel Co Ltd worth?
The market values Landis Taipei Hotel Co Ltd at about 969M TWD (market capitalisation, as of Oct 3, 2026). Per share that is 13.80 TWD; our models calculate a fair value of 10.98 TWD per share.
What do the bullish and bearish scenarios say about 5703?
Our models span a range for Landis Taipei Hotel Co Ltd: cautious scenario 8.12 TWD, base 10.98 TWD, optimistic 13.85 TWD per share (as of Oct 3, 2026, price 13.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5703?
Landis Taipei Hotel Co Ltd trades at a price-to-earnings ratio of 16.6 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 10.98 TWD is built from several models across several years. Other multiples: P/B 1.9, P/S 2.0, EV/EBITDA 9.8.
How solid is the balance sheet of Landis Taipei Hotel Co Ltd (5703)?
Balance-sheet figures for Landis Taipei Hotel Co Ltd (as of Oct 3, 2026): return on equity 11.0%, debt of 0.14 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 5703 from its 52-week high?
Landis Taipei Hotel Co Ltd trades at 13.80 TWD, about 13% below its 52-week high of 15.85 TWD and 4% above the low of 13.30 TWD (as of Oct 22, 2026). Distance from the high says nothing about value: that is what the fair value of 10.98 TWD is for.
Which stocks are comparable to Landis Taipei Hotel Co Ltd?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, InterContinental Hotels Group, Hyatt Hotels Corporation, 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 Landis Taipei Hotel Co Ltd stock attractive at the current price?
The data as of Oct 3, 2026: price 13.80 TWD, calculated fair value 10.98 TWD (−20%), Quality Score 69/100, from 22 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 5703 calculated?
We run Landis Taipei Hotel Co Ltd through 22 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 10.98 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 12.3 % above its aggregate fair value. Landis Taipei Hotel 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 Landis Taipei Hotel Co Ltd (5703)?
The closing price on Oct 22, 2026 was 13.80 TWD. Our model-based fair value is 10.98 TWD, about −20% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Landis Taipei Hotel Co Ltd right now?
Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Landis Taipei Hotel Co Ltd
How large is the market capitalisation of Landis Taipei Hotel Co Ltd (5703)?
The market capitalisation of Landis Taipei Hotel Co Ltd is 969M TWD (≈ $29.8M). 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 Landis Taipei Hotel Co Ltd (5703)?
The price-to-sales ratio of Landis Taipei Hotel Co Ltd is 2.01 (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 Landis Taipei Hotel Co Ltd (5703)?
Earnings per share at Landis Taipei Hotel Co Ltd are 0.8300 TWD (price ÷ EPS = P/E 16.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Landis Taipei Hotel Co Ltd (5703)?
The net margin of Landis Taipei Hotel Co Ltd is 12.0% (last twelve months). 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 Landis Taipei Hotel Co Ltd (5703)?
The return on equity (ROE) of Landis Taipei Hotel Co Ltd is 11.0% (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 Landis Taipei Hotel Co Ltd (5703)?
On an EBIT basis the return on assets of Landis Taipei Hotel Co Ltd is −1.5% (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 Landis Taipei Hotel Co Ltd (5703)?
The operating margin of Landis Taipei Hotel Co Ltd is 10.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Landis Taipei Hotel Co Ltd (5703)?
Revenue at Landis Taipei Hotel Co Ltd is growing +16.0% versus a year earlier (3y avg +21.1%). 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 Landis Taipei Hotel Co Ltd (5703)?
Earnings per share at Landis Taipei Hotel Co Ltd are growing +79.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Landis Taipei Hotel Co Ltd (5703) carry?
The net debt of Landis Taipei Hotel Co Ltd is 33.0M TWD (fiscal year 2024, ≈ 0.5 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 Landis Taipei Hotel Co Ltd in the live analysis
One click puts Landis Taipei Hotel Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 3, 2026