EN DE

Taiwan Taomee Co (6428) Fair Value & Analysis

Communication Services · TW · Market cap 416M TWD

TT Taiwan Taomee Co 6428 · TWO
Price25.60 TWD
Fair Value14.95 TWD
Upside-41.6%
Quality79/100
Watch Taiwan Taomee Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 24.5% net margin
generates free cash flow
Mixed vs. peers (7/12)
Wide moat 65/100
Evidence: High Range 11.68 TWD – 18.26 TWD Share as image

Fair value as of: Jul 23, 2026

From 22 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 14.31 TWD to 14.95 TWD (+4.5%) since Jul 12, 2026. Share price +13.8% over the past month.

A strong business, but screening 42% overvalued on our models.

What matters now

  • A high-quality business (quality 79/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (18.26 TWD). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

48.00 TWD 8.64 TWD Fair Value 14.95 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 8.64 TWD – 48.00 TWD · fair‑value band 11.68 TWD – 18.26 TWD · the 25.60 TWD price screens above the 14.95 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

Taiwan Taomee Co (6428) currently trades at 25.60 TWD, while our model-based Fair Value estimate is 14.95 TWD, implying the stock looks roughly 41.6% overvalued today. The Quality Score stands at 79/100 (high 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, Taiwan Taomee Co generated revenue of 63.7M TWD at a net margin of 24.5%. Revenue grew 6.3% year over year. It earns a return on equity of 11.2%. The stock trades on a trailing P/E of 15.8. Fundamentals as of Jul 23, 2026

Our scenario range runs from 11.68 TWD (bear case) to 18.26 TWD (bull case); at 25.60 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. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at -42%, 6428 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 12.04 TWD 14.38 TWD 17.76 TWD 72
Growth-Adj P/E 10.31 TWD 14.72 TWD 19.14 TWD 68
Rev-Margin DCF 10.52 TWD 13.54 TWD 17.15 TWD 67
All 22 models by family
DCF Models
FCF DCF 11.83 TWD 14.31 TWD 18.15 TWD 38
Owner Earnings 12.09 TWD 14.64 TWD 18.59 TWD 31
5Y Revenue Exit 10.52 TWD 13.36 TWD 17.25 TWD 39
5Y EBITDA Exit 11.09 TWD 14.34 TWD 18.39 TWD 41
5Y P/E Exit 14.09 TWD 19.50 TWD 25.53 TWD 38
10Y Revenue Exit 10.86 TWD 13.29 TWD 16.05 TWD 36
10Y EBITDA Exit 11.34 TWD 13.89 TWD 16.76 TWD 37
10Y P/E Exit 13.03 TWD 17.01 TWD 21.17 TWD 35
Earnings-Based
Graham-Dodd 6.00 TWD 11.00 TWD 13.62 TWD 54
EPV 7.94 TWD 8.59 TWD 9.13 TWD 59
Multiples
P/E Multiple 14.55 TWD 19.40 TWD 24.25 TWD 63
P/S Multiple 9.45 TWD 12.60 TWD 15.75 TWD 58
P/B Multiple 11.24 TWD 14.99 TWD 18.74 TWD 55
EV/EBIT 12.22 TWD 15.24 TWD 18.26 TWD 53
EV/EBITDA 11.68 TWD 14.51 TWD 17.35 TWD 54
EV/Revenue 10.04 TWD 12.98 TWD 15.92 TWD 43
Asset-Based
NCAV (Graham) 4.15 TWD 5.56 TWD 8.30 TWD 50
Growth DCF
Growth DCF 12.04 TWD 14.38 TWD 17.76 TWD 72
Rev-Margin DCF 10.52 TWD 13.54 TWD 17.15 TWD 67
Economic Profit
Residual Income 6.97 TWD 7.65 TWD 10.06 TWD 61
ROIC Compounder 7.94 TWD 8.64 TWD 9.34 TWD 67
Growth Earnings
Growth-Adj P/E 10.31 TWD 14.72 TWD 19.14 TWD 68

Widest divergence: Growth Earnings (14.72 TWD) versus Asset-Based (5.56 TWD). Highest evidence: Growth DCF (72).

Notify me when 6428 reaches fair value

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

Key figures & financial health

Revenue (TTM) 63.7M TWD
Revenue growth (YoY) +6.3%
Net margin 24.5%
Return on equity 11.2%
Free cash flow 18.0M TWD FY2025
P/E ratio 15.8
More key figures
Operating margin 22.2%
EPS (TTM) 0.8800 TWD
EPS growth (YoY) +60.0%

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

Quality Score breakdown

Overall quality 79/100

Of which business quality 77 · Market factors (momentum, volatility) 77

Profitability 50
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 82
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

Taiwan Taomee Co., Ltd. provides online game services in Taiwan. The company offers virtual goods for online games. It also sells game points on online games and mobile game platforms for consumers to redeem virtual goods. Taiwan Taomee Co., Ltd. was founded in 2009 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Taiwan Taomee Co reported revenue of 63.7M TWD in FY2025 versus 54.0M TWD in FY2021, a compound +4.2%/yr. Reported net income was 15.6M TWD in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
63.7M TWD
Latest YoY
−1.1%
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.
+4.4%
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.
+1.6%
Avg. growth/yr (6Y) ⓘ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.
−3.1%
Revenue +4.2%/yr
FY21 54.0M TWD
FY22 56.0M TWD
FY23 58.7M TWD
FY24 64.4M TWD
FY25 63.7M TWD
Net income
FY21 −5.7M TWD
FY22 6.4M TWD
FY23 5.6M TWD
FY24 7.7M TWD
FY25 15.6M TWD

6428 screens 42% overvalued. Compare with NetEase, Inc →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Taiwan Taomee Co · Fair Value
14.95 TWD −42%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Taiwan Taomee Co Fair Value". https://www.fairvalue-calculator.com/stock/6428

Peer Group

Electronic Gaming & Multimedia · 152 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 79 · Top 25%
Fair Value upside −42% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 6% · Above median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/E (TTM) 26.8× · Pricier than median
P/B 2.84× · Pricier than 75% of peers
P/S (TTM) 6.54× · Pricier than 75% of peers
P/FCF 0.7× · Cheaper than median
EV/EBITDA 26.7× · 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 15
FUTURE 32 · sector 10
PAST 45 · sector 11
HEALTH 0 · sector 99
DIVIDEND 0 · sector 41

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 Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare Taiwan Taomee 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 Taiwan Taomee Co (6428) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 14.95 TWD versus a price of 25.60 TWD, about −42% (overvalued).
What is the fair value of 6428?
Our model-based fair value for Taiwan Taomee Co is 14.95 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 25.60 TWD.
What is the quality score of 6428?
Taiwan Taomee Co has a Quality Score of 79/100. 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 Taiwan Taomee Co (6428)?
Taiwan Taomee Co reported trailing-twelve-month revenue of about 63.7M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6428?
The net profit margin of Taiwan Taomee Co is about 24.5%, meaning it keeps roughly 24.5% 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 Taiwan Taomee 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.