EN DE

Bora Pharmaceuticals Co (6472) Fair Value & Analysis

Healthcare · TW · Market cap 51.7B TWD

BP Bora Pharmaceuticals Co 6472 · TW
Price417.50 TWD
Fair Value362.73 TWD
Upside-13.1%
Quality39/100
Watch Bora Pharmaceuticals Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.7% net margin
Moderate debt · generates free cash flow
2.63% dividend yield
Mixed vs. peers (8/14)
Narrow moat 44/100
Evidence: Medium Range 271.89 TWD – 882.76 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 362.46 TWD to 362.73 TWD (+0.1%) since Jul 12, 2026. Share price −1.1% over the past month.

Below-average quality, and screening another 13% overvalued on our models.

What matters now

  • The model range is unusually wide (271.89 TWD to 882.76 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Our model range runs from 271.89 TWD (bear) to 882.76 TWD (bull), base 362.73 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 39/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,585 TWD 80.69 TWD Fair Value 362.73 TWD Mar 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 80.69 TWD – 2,585 TWD · fair‑value band 271.89 TWD – 882.76 TWD · the 417.50 TWD price screens above the 362.73 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Bora Pharmaceuticals Co (6472) currently trades at 417.50 TWD, while our model-based Fair Value estimate is 362.73 TWD, implying the stock looks roughly 13.1% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Healthcare 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, Bora Pharmaceuticals Co generated revenue of 18.5B TWD at a net margin of 8.7%. Revenue declined 10.7% year over year. It earns a return on equity of 11.0%. Net debt stands at 13.1B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 271.89 TWD (bear case) to 882.76 TWD (bull case); at 417.50 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 47% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -13%, 6472 screens cheaper 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 359.58 TWD 765.39 TWD 1,430 TWD 80
Residual Income 153.15 TWD 195.78 TWD 666.30 TWD 76
Rev-Margin DCF 289.65 TWD 550.05 TWD 1,096 TWD 74
All 26 models by family
DCF Models
FCF DCF 385.61 TWD 636.88 TWD 1,437 TWD 38
Owner Earnings 316.20 TWD 786.53 TWD 1,774 TWD 31
5Y Revenue Exit 257.97 TWD 474.09 TWD 925.54 TWD 39
5Y EBITDA Exit 312.17 TWD 583.70 TWD 1,116 TWD 41
5Y P/E Exit 332.77 TWD 793.35 TWD 1,418 TWD 38
10Y Revenue Exit 290.02 TWD 674.33 TWD 910.83 TWD 36
10Y EBITDA Exit 340.26 TWD 791.05 TWD 1,567 TWD 37
10Y P/E Exit 355.29 TWD 835.41 TWD 1,619 TWD 35
Earnings-Based
Graham-Dodd 159.27 TWD 1,111 TWD 1,559 TWD 54
Lynch FV 573.84 TWD 819.77 TWD 1,066 TWD 50
PEG = 1.0 573.84 TWD 819.77 TWD 1,066 TWD 46
EPV 131.85 TWD 162.57 TWD 189.45 TWD 59
Dividend Discount
Gordon GGM 104.52 TWD 217.31 TWD 344.74 TWD 70
DDM Multi-Stage 104.52 TWD 183.24 TWD 228.08 TWD 61
Multiples
P/E Multiple 351.33 TWD 468.44 TWD 585.55 TWD 63
P/S Multiple 280.06 TWD 373.42 TWD 466.77 TWD 58
P/B Multiple 271.89 TWD 362.52 TWD 453.15 TWD 55
EV/EBIT 296.82 TWD 413.26 TWD 529.70 TWD 53
EV/EBITDA 271.56 TWD 379.58 TWD 487.59 TWD 54
EV/Revenue 182.97 TWD 283.89 TWD 384.80 TWD 43
Asset-Based
NCAV (Graham) 60.42 TWD 80.96 TWD 120.84 TWD 50
Growth DCF
Growth DCF 359.58 TWD 765.39 TWD 1,430 TWD 80
Rev-Margin DCF 289.65 TWD 550.05 TWD 1,096 TWD 74
Economic Profit
Residual Income 153.15 TWD 195.78 TWD 666.30 TWD 76
ROIC Compounder 147.77 TWD 230.18 TWD 312.96 TWD 72
Growth Earnings
Growth-Adj P/E 739.43 TWD 1,056 TWD 1,373 TWD 68

Widest divergence: Growth Earnings (1,056 TWD) versus Asset-Based (80.96 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 18.5B TWD
Revenue growth (YoY) -10.7%
Net margin 8.7%
Return on equity 11.0%
Free cash flow 3.3B TWD FY2025
P/E ratio 12.1
More key figures
Operating margin 10.2%
EPS (TTM) 33.56 TWD
Dividend yield 2.6%
EPS growth (YoY) -98.1%
Net debt 13.1B TWD FY2025

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

Quality Score breakdown

Overall quality 39/100

Of which business quality 44 · Market factors (momentum, volatility) 32

Profitability 48
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 17
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

Bora Pharmaceuticals Co., LTD. engages in contract development, manufacture, and sale of pharmaceuticals in Europe, the United States, Taiwan, and internationally. The company operates through Sales, CDMO, and Other segments. It manufactures and sells generic, brand, and over the counter (OTC) drugs.

Full company description

Bora Pharmaceuticals Co., LTD. engages in contract development, manufacture, and sale of pharmaceuticals in Europe, the United States, Taiwan, and internationally. The company operates through Sales, CDMO, and Other segments. It manufactures and sells generic, brand, and over the counter (OTC) drugs. The company also offers contract development and manufacturing services and technical services for the development of pharmaceutical products. In addition, it provides Western pharmaceuticals, including central nervous system medications, antibiotics, and gastrointestinal medications; and nutritional and vitamin supplements, physical recovery, and health care products. The company sells its products directly to clinics, pharmacies, pharmacy chains, and drug stores, as well as through distributors to medical centers, corporate and public hospitals, and regional and district hospitals. Bora Pharmaceuticals Co., LTD. was incorporated in 2007 and is based in Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bora Pharmaceuticals Co reported revenue of 19.0B TWD in FY2025 versus 4.9B TWD in FY2021, a compound +40.4%/yr. Reported net income was 3.0B TWD in FY2025, compounding +41.2%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
19.0B TWD
Latest YoY
−1.2%
Avg. growth/yr (3Y)
+21.9%
Avg. growth/yr (5Y)
+60.2%
Avg. growth/yr (6Y)
+52.2%
Revenue +40.4%/yr
FY21 4.9B TWD
FY22 10.5B TWD
FY23 14.2B TWD
FY24 19.2B TWD
FY25 19.0B TWD
Net income +41.2%/yr
FY21 750M TWD
FY22 1.4B TWD
FY23 3.0B TWD
FY24 3.9B TWD
FY25 3.0B TWD

6472 screens 13% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals 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). "Bora Pharmaceuticals Co Fair Value". https://www.fairvalue-calculator.com/stock/6472

Peer Group

Drug Manufacturers - Specialty & Generic · 626 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 39 · Bottom 25%
Fair Value upside −13% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 2.6% · Above median
Debt / equity 0.77× · Higher than 75% of peers

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 12.1× · Cheaper than 75% of peers
P/B 3.36× · Pricier than 75% of peers
P/S (TTM) 2.79× · Pricier than median
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 14.9× · Pricier 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 16 · sector 7
FUTURE 0 · sector 20
PAST 44 · sector 23
HEALTH 62 · sector 97
DIVIDEND 53 · sector 34

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Bora Pharmaceuticals Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Bora Pharmaceuticals Co (6472) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 362.73 TWD versus a price of 417.50 TWD, about −13% (overvalued).
What is the fair value of 6472?
Our model-based fair value for Bora Pharmaceuticals Co is 362.73 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 417.50 TWD.
What is the quality score of 6472?
Bora Pharmaceuticals Co has a Quality Score of 39/100. 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 Bora Pharmaceuticals Co (6472)?
Bora Pharmaceuticals Co reported trailing-twelve-month revenue of about 18.5B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6472?
The net profit margin of Bora Pharmaceuticals Co is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Bora Pharmaceuticals Co pay a dividend?
Bora Pharmaceuticals Co currently shows a dividend yield of about 2.63% relative to its recent price (as of Jul 23, 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 Bora Pharmaceuticals 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.