EN DE

Hotel Royal Chihpen (5704) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.3B TWD

HR Hotel Royal Chihpen 5704 · TWO
Price21.60 TWD
Fair Value5.67 TWD
Upside-73.8%
Quality55/100
Watch Hotel Royal Chihpen for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.0% net margin
negative free cash flow
Mixed vs. peers (6/11)
Narrow moat 43/100
Evidence: Medium Range 4.25 TWD – 7.09 TWD Share as image

Fair value as of: Jul 23, 2026

From 14 valuation models · updated 18 days ago

A solid business, but screening 74% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7.09 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

71.00 TWD 21.00 TWD Fair Value 5.67 TWD Feb 2021 Aug 2026

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

60‑month range 21.00 TWD – 71.00 TWD · fair‑value band 4.25 TWD – 7.09 TWD · the 21.60 TWD price screens above the 5.67 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Hotel Royal Chihpen (5704) currently trades at 21.60 TWD, while our model-based Fair Value estimate is 5.67 TWD, implying the stock looks roughly 73.8% overvalued today. The Quality Score stands at 55/100 (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: medium).

Over the trailing twelve months, Hotel Royal Chihpen generated revenue of 353M TWD at a net margin of 8.0%. Revenue grew 34.5% year over year. It earns a return on equity of 3.6%. The balance sheet holds a net cash position of 247M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 4.25 TWD (bear case) to 7.09 TWD (bull case); at 21.60 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 27% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -62% fair-value upside, at -74%, 5704 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
Residual Income 6.44 TWD 6.21 TWD 4.85 TWD 76
Gordon GGM 7.69 TWD 8.29 TWD 9.19 TWD 70
Growth-Adj P/E 3.00 TWD 4.28 TWD 5.57 TWD 68
All 14 models by family
Earnings-Based
Graham-Dodd 1.75 TWD 2.14 TWD 2.41 TWD 54
EPV 3.66 TWD 3.80 TWD 3.91 TWD 59
Dividend Discount
Gordon GGM 7.69 TWD 8.29 TWD 9.19 TWD 70
DDM Multi-Stage 7.69 TWD 9.16 TWD 11.05 TWD 61
Multiples
P/E Multiple 4.25 TWD 5.67 TWD 7.09 TWD 63
P/S Multiple 3.28 TWD 4.38 TWD 5.47 TWD 58
P/B Multiple 3.28 TWD 4.38 TWD 5.47 TWD 55
EV/EBIT 6.03 TWD 7.15 TWD 8.27 TWD 53
EV/EBITDA 9.35 TWD 11.58 TWD 13.81 TWD 54
EV/Revenue 4.93 TWD 5.90 TWD 6.87 TWD 43
Asset-Based
NCAV (Graham) 4.72 TWD 6.32 TWD 9.43 TWD 50
Economic Profit
Residual Income 6.44 TWD 6.21 TWD 4.85 TWD 76
ROIC Compounder 3.66 TWD 3.80 TWD 3.91 TWD 67
Growth Earnings
Growth-Adj P/E 3.00 TWD 4.28 TWD 5.57 TWD 68

Widest divergence: Dividend Discount (8.29 TWD) versus Earnings-Based (2.14 TWD). Highest evidence: Residual Income (76).

Notify me when 5704 reaches fair value

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

Key figures & financial health

Revenue (TTM) 353M TWD
Revenue growth (YoY) +34.5%
Net margin 8.0%
Return on equity 3.6%
Free cash flow −17.1M TWD FY2025
P/E ratio 60.3
More key figures
Operating margin 19.3%
EPS (TTM) 0.3600 TWD
EPS growth (YoY) +462%
Net cash 247M TWD FY2023

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 56 · Market factors (momentum, volatility) 40

Profitability 27
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 69
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

Hotel Royal Chihpen operates a resort hotel in Taiwan. Its resort hotel comprises guest accommodations, as well as offers recreational facilities and amenities. The company is based in Taitung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hotel Royal Chihpen reported revenue of 328M TWD in FY2025 versus 362M TWD in FY2021, a compound −2.5%/yr. Reported net income was 15.2M TWD in FY2025, compounding −28.7%/yr from FY2021.

Growth Quality 8/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
328M TWD
Latest YoY
−6.8%
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.
−11.9%
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.
−5.4%
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.
−0.1%
Revenue −2.5%/yr
FY21 362M TWD
FY22 479M TWD
FY23 467M TWD
FY24 352M TWD
FY25 328M TWD
Net income −28.7%/yr
FY21 58.6M TWD
FY22 94.9M TWD
FY23 116M TWD
FY24 15.9M TWD
FY25 15.2M TWD

5704 screens 74% overvalued. Compare with Marriott International, Inc →

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). "Hotel Royal Chihpen Fair Value". https://www.fairvalue-calculator.com/stock/5704

Peer Group

Lodging · 168 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 55 · Above median
Fair Value upside −74% · Bottom 25%
Return on equity (TTM) 4% · Above median
Return on assets 2% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 19% · Above median
Revenue growth 35% · Top 25%

Valuation Multiples vs Lodging median · lower = cheaper

P/E (TTM) 60.3× · Pricier than 75% of peers
P/B 2.30× · Pricier than 75% of peers
P/S (TTM) 3.62× · Pricier than median
EV/EBITDA 19.1× · Pricier than 75% of peers

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 1
FUTURE 100 · sector 18
PAST 15 · sector 11
HEALTH 0 · sector 90
DIVIDEND 0 · sector 23

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 Lodging stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Marriott International, Inc MAR $369.05 $135.64 -63%
Hilton Worldwide Holdings HLT $328.48 $123.67 -62%
InterContinental Hotels Group IHG $159.87 $85.18 -47%
Hyatt Hotels Corporation H $191.00 $47.69 -75%
H World Group HTHT $42.67 $47.55 +11%
Accor SA AC €47.25 €39.26 -17%
The Indian Hotels Company INDHOTEL ₹743.20 ₹260.68 -65%
Wyndham Hotels & Resorts, Inc WH $78.54 $24.02 -69%
Hanjin Kal, 180640 113,500 KRW 36,890 KRW -67%
Jabal Omar Development Company 4250 16.00 SAR 11.64 SAR -27%

Compare Hotel Royal Chihpen 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 Hotel Royal Chihpen (5704) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 5.67 TWD versus a price of 21.60 TWD, about −74% (overvalued).
What is the fair value of 5704?
Our model-based fair value for Hotel Royal Chihpen is 5.67 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 21.60 TWD.
What is the quality score of 5704?
Hotel Royal Chihpen has a Quality Score of 55/100. 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 Hotel Royal Chihpen (5704)?
Hotel Royal Chihpen reported trailing-twelve-month revenue of about 353M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5704?
The net profit margin of Hotel Royal Chihpen is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.

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 Hotel Royal Chihpen 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.