EN DE

Horizon Securities Co (6015) Fair Value & Analysis

Financial Services · TW · Market cap 6.4B TWD

HS Horizon Securities Co 6015 · TWO
Price14.95 TWD
Fair Value12.93 TWD
Upside-13.5%
Quality56/100
Watch Horizon Securities Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 35.4% net margin
Low debt · generates free cash flow
3.44% dividend yield
Ranks above peers (11/14)
Wide moat 68/100
Evidence: High Range 9.70 TWD – 16.16 TWD Share as image

Fair value as of: Jul 21, 2026

From 13 valuation models · updated 20 days ago

Share price −15.3% over the past month.

A solid business, but screening 14% overvalued on our models.

What matters now

  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

22.90 TWD 7.65 TWD Fair Value 12.93 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 7.65 TWD – 22.90 TWD · fair‑value band 9.70 TWD – 16.16 TWD · the 14.95 TWD price screens above the 12.93 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Horizon Securities Co (6015) currently trades at 14.95 TWD, while our model-based Fair Value estimate is 12.93 TWD, implying the stock looks roughly 13.5% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Financial 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, Horizon Securities Co generated revenue of 2.1B TWD at a net margin of 35.5%. It earns a return on equity of 13.7%. Net debt stands at 1.3B TWD. The stock trades on a trailing P/E of 26.1. Fundamentals as of Jul 21, 2026

Our scenario range runs from 9.70 TWD (bear case) to 16.16 TWD (bull case); at 14.95 TWD, the current price sits within 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 38% below its 52-week high and 51% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 11% fair-value upside, at -14%, 6015 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 25.31 TWD 41.77 TWD 68.30 TWD 80
Residual Income 10.91 TWD 11.15 TWD 10.81 TWD 76
Rev-Margin DCF 16.49 TWD 21.74 TWD 32.89 TWD 74
All 13 models by family
DCF Models
Owner Earnings 20.83 TWD 37.56 TWD 71.38 TWD 31
5Y P/E Exit 18.10 TWD 28.72 TWD 42.68 TWD 38
10Y P/E Exit 20.80 TWD 33.06 TWD 52.05 TWD 35
Earnings-Based
Graham-Dodd 5.17 TWD 36.07 TWD 50.61 TWD 54
Lynch FV 18.63 TWD 26.62 TWD 34.60 TWD 50
Dividend Discount
Gordon GGM 4.38 TWD 8.72 TWD 13.21 TWD 70
DDM Multi-Stage 4.38 TWD 7.54 TWD 9.21 TWD 61
Multiples
P/E Multiple 7.42 TWD 9.89 TWD 12.36 TWD 63
P/B Multiple 9.70 TWD 12.93 TWD 16.16 TWD 55
Asset-Based
NCAV (Graham) 7.09 TWD 9.51 TWD 14.19 TWD 50
Growth DCF
Growth DCF 25.31 TWD 41.77 TWD 68.30 TWD 80
Rev-Margin DCF 16.49 TWD 21.74 TWD 32.89 TWD 74
Economic Profit
Residual Income 10.91 TWD 11.15 TWD 10.81 TWD 76

Widest divergence: DCF Models (33.06 TWD) versus Dividend Discount (7.54 TWD). Highest evidence: Growth DCF (80).

Notify me when 6015 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.1B TWD
Revenue growth (YoY) +387%
Net margin 35.5%
Return on equity 13.7%
Free cash flow 480M TWD FY2025
P/E ratio 26.1
More key figures
Operating margin 43.0%
EPS (TTM) 0.7100 TWD
Dividend yield 3.1%
EPS growth (YoY) +104%
Net debt 1.3B TWD FY2025

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 62

Profitability 30
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 94
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 59
Distance to the 52-week high (market factor)
Net Issuance 63
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

Horizon Securities Co., Ltd., an integrated securities firm, provides financial services in Taiwan. It is involved in stock brokerage, proprietary trading, underwriting, and future trading. The company was incorporated in 1961 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Horizon Securities Co reported revenue of 1.7B TWD in FY2025 versus 3.0B TWD in FY2021, a compound −13.8%/yr. Reported net income was 299M TWD in FY2025, compounding −29.9%/yr from FY2021.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.7B TWD
Latest YoY
−6.7%
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.
+15.5%
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.
+4.0%
Avg. growth/yr (16Y) 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.
−22.8%
Revenue −13.8%/yr
FY21 3.0B TWD
FY22 1.1B TWD
FY23 1.2B TWD
FY24 1.8B TWD
FY25 1.7B TWD
Net income −29.9%/yr
FY21 1.2B TWD
FY22 −220M TWD
FY23 180M TWD
FY24 337M TWD
FY25 299M TWD

6015 screens 14% overvalued. Compare with Huatai Securities Co →

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). "Horizon Securities Co Fair Value". https://www.fairvalue-calculator.com/stock/6015

Peer Group

Capital Markets · 423 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 58 · Above median
Fair Value upside −14% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 4% · Above median
Net margin (TTM) 35% · Top 25%
Operating margin (TTM) 43% · Above median
Revenue growth 386% · Top 25%
Dividend yield (TTM) 3.4% · Above median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Capital Markets median · lower = cheaper

P/E (TTM) 23.1× · Pricier than median
P/B 1.16× · Pricier than median
P/S (TTM) 3.08× · Pricier than median
P/FCF 0.4× · Cheaper than median
EV/EBITDA 9.0× · 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 15 · sector 9
FUTURE 100 · sector 96
PAST 55 · sector 30
HEALTH 99 · sector 93
DIVIDEND 69 · sector 36

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

Stock Price Fair Value vs Fair Value
Huatai Securities Co HTSC $0.2700 $0.0400 -85%
Mirae Asset Securities Co 006800 38,750 KRW 31,645 KRW -18%
Meritz Financial Group 138040 117,000 KRW 87,706 KRW -25%
Korea Investment Holdings 071050 239,000 KRW 318,825 KRW +33%
NH Investment & Securities Co 005940 31,000 KRW 37,133 KRW +20%
Samsung Securities Co 016360 107,700 KRW 126,487 KRW +17%
Motilal Oswal Financial Services Limited MOTILALOFS ₹967.00 ₹299.65 -69%
Kiwoom Securities Co 039490 322,000 KRW 358,091 KRW +11%
SSI Securities Corporation SSI 24,250 VND 28,021 VND +16%
Bolsas y Mercados Argentinos S.A BYMA 313.75 ARS 120.22 ARS -62%

Compare Horizon Securities Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial 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 Horizon Securities Co (6015) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 12.93 TWD versus a price of 14.95 TWD, about −14% (overvalued).
What is the fair value of 6015?
Our model-based fair value for Horizon Securities Co is 12.93 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 14.95 TWD.
What is the quality score of 6015?
Horizon Securities Co has a Quality Score of 56/100. 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 Horizon Securities Co (6015)?
Horizon Securities Co reported trailing-twelve-month revenue of about 2.1B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6015?
The net profit margin of Horizon Securities Co is about 35.5%, meaning it keeps roughly 35.5% of revenue as net income. Based on the latest reported figures.
Does Horizon Securities Co pay a dividend?
Horizon Securities Co currently shows a dividend yield of about 3.08% 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 Horizon Securities 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.