B’IN Live Co Ltd (6625) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of B’IN Live Co Ltd TWD 138, price TWD 74.00, upside +86.7%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch B’IN Live Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 24, 2026.
How to read this chart
60‑month range 20.34 TWD – 113.88 TWD · fair‑value band 105.97 TWD – 193.07 TWD · the 74.00 TWD price screens below the 138.18 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow B’IN Live Co in your weekly email
Every Wednesday you see whether B’IN Live 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.
B'in Live Co., Ltd. operates as a show production company in Taiwan and internationally. The company engages in the provision of visual and multimedia, lightning, stage and set, and audio design services; and production of concerts, music festival/award ceremonies, online performance, exhibition forums.
Show more
B'in Live Co., Ltd. operates as a show production company in Taiwan and internationally. The company engages in the provision of visual and multimedia, lightning, stage and set, and audio design services; and production of concerts, music festival/award ceremonies, online performance, exhibition forums. It also provides technical integration, and hardware and engineering coordination services; and lighting, sound engineering, indoor construction, video engineering, structural engineering, musical instrument engineering, and public works equipment. In addition, the company is involved in overall planning and coordination of all types of events, cross-platform marketing resource integration, and integrated planning for ticketed performances. B'in Live Co., Ltd. was founded in 2014 and is based in Taipei, Taiwan.
Stock analysis
B’IN Live Co Ltd (6625) currently trades at 74.00 TWD, while our model-based Fair Value estimate is 138.18 TWD, implying the stock looks roughly 46.4% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 319.31 TWD per share, and 11 of the 16 models we run sit above the 74.00 TWD price.
Bear case: the Asset-Based group reads lowest at 21.86 TWD, and 5 of the 16 models stay below the price. Evidence for this calculation is medium.
Scenario range: 105.97 TWD (bear) to 193.07 TWD (bull), the price of 74.00 TWD sits below 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 43/100 (below-average quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
B’IN Live Co Ltd reported revenue of 4.4B TWD in FY2025 versus 838M TWD in FY2021, a compound +51.1%/yr. Reported net income was 512M TWD in FY2025.
Key figures
Market cap 4.2B TWD (≈ $131M) · P/E ratio 8.1 · P/S ratio 0.95 · EPS (TTM) 9.09 TWD · Dividend yield 6.8% · Net margin 11.7% · Return on equity 34.9% · Return on assets (EBIT) 7.9%.
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 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −4% fair-value upside, at 87%, 6625 screens cheaper than that median.
Fair Value models
Bear 105.97 TWDFair Value 138.18 TWDBull 193.07 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (3.00 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.Evidence ⓘEvidence = 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+39.0%
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.
+49.7%
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.
+40.6%
Start year 2020 (pandemic). Over 10 years: +21.6% a year
Revenue growth 11 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.
+24.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in TWD (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+29.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+23.0%
Dividend (yield on the price)6.8%
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.−14% → 13%
2025 sits 56% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
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.Entertainment · 261 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside+87% · Top 25%
Profitability
Return on equity (TTM)35% · Top 25%
Return on assets15% · Top 25%
Net margin (TTM)12% · Top 25%
Operating margin (TTM)13% · Top 25%
Growth and dividend
Revenue growth60% · Top 25%
Dividend yield (TTM)6.8% · Top 25%
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Entertainment 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). "B’IN Live Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/6625
Frequently asked questions
Is B’IN Live Co Ltd (6625) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 138.18 TWD versus a price of 74.00 TWD, about +87% upside (undervalued).
What is the fair value of 6625?
Our model-based fair value for B’IN Live Co Ltd is 138.18 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 74.00 TWD.
What is the quality score of 6625?
B’IN Live Co Ltd has a Quality Score of 43/100. 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 B’IN Live Co Ltd (6625)?
Our model-based price target is the fair value of 138.18 TWD (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 105.97 TWD, optimistic scenario 193.07 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the B’IN Live Co Ltd stock forecast for 2026?
Our models put fair value at 138.18 TWD, about +87% upside versus a price of 74.00 TWD (undervalued). Cautious scenario 105.97 TWD, optimistic scenario 193.07 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of B’IN Live Co Ltd (6625)?
B’IN Live Co Ltd reported trailing-twelve-month revenue of about 4.7B TWD (latest available figure, as of Sep 24, 2026).
Does B’IN Live Co Ltd pay a dividend?
B’IN Live Co Ltd currently shows a dividend yield of about 6.76% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of B’IN Live Co Ltd (6625)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For B’IN Live Co Ltd it is 138.18 TWD per share (as of Sep 24, 2026), against a price of 74.00 TWD. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is B’IN Live Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6625 trades below its calculated fair value: price 74.00 TWD, fair value 138.18 TWD, a gap of about +87% (undervalued). 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 6625?
No. The price is what the market pays today (74.00 TWD); the fair value is what the company's own numbers justify (138.18 TWD). For B’IN Live Co Ltd the two are 64.18 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is B’IN Live Co Ltd worth?
The market values B’IN Live Co Ltd at about 4.2B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 74.00 TWD; our models calculate a fair value of 138.18 TWD per share.
What do the bullish and bearish scenarios say about 6625?
Our models span a range for B’IN Live Co Ltd: cautious scenario 105.97 TWD, base 138.18 TWD, optimistic 193.07 TWD per share (as of Sep 24, 2026, price 74.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6625?
B’IN Live Co Ltd trades at a price-to-earnings ratio of 8.1 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 138.18 TWD is built from several models across several years. Other multiples: P/B 2.2, P/S 0.9, EV/EBITDA 4.2.
How solid is the balance sheet of B’IN Live Co Ltd (6625)?
Balance-sheet figures for B’IN Live Co Ltd (as of Sep 24, 2026): return on equity 34.9%, debt of 0.23 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 6625 from its 52-week high?
B’IN Live Co Ltd trades at 74.00 TWD, about 13% below its 52-week high of 84.86 TWD and 7% above the low of 69.47 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 138.18 TWD is for.
Which stocks are comparable to B’IN Live Co Ltd?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, 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 B’IN Live Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 74.00 TWD, calculated fair value 138.18 TWD (+87%), Quality Score 43/100, from 16 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 6625 calculated?
We run B’IN Live Co Ltd through 16 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 138.18 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 14.0 % above its aggregate fair value. B’IN Live Co Ltd currently trades 87 % below its own fair value, and the market average says nothing about that. 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 B’IN Live Co Ltd (6625)?
The closing price on Sep 24, 2026 was 74.00 TWD. Our model-based fair value is 138.18 TWD, about +87% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with B’IN Live Co Ltd right now?
The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (105.97 TWD). The market is more pessimistic than our downside scenario. A fairly wide model range (105.97 TWD to 193.07 TWD) leaves room in how you read the outcome.
Where does the earnings growth of B’IN Live Co Ltd (6625) come from?
Earnings per share at B’IN Live Co Ltd grew +24.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +15.2 %, EBIT margin +6.0 %, tax rate −0.2 %, residual (interest, one-offs) +2.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of B’IN Live Co Ltd
How large is the market capitalisation of B’IN Live Co Ltd (6625)?
The market capitalisation of B’IN Live Co Ltd is 4.2B TWD (≈ $131M). 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 B’IN Live Co Ltd (6625)?
The price-to-sales ratio of B’IN Live Co Ltd is 0.95 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of B’IN Live Co Ltd (6625)?
Earnings per share at B’IN Live Co Ltd are 9.09 TWD (price ÷ EPS = P/E 8.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of B’IN Live Co Ltd (6625)?
The dividend yield of B’IN Live Co Ltd is 6.8% (payout 55.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of B’IN Live Co Ltd (6625)?
The net margin of B’IN Live Co Ltd is 11.7% (fiscal year 2025). 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 B’IN Live Co Ltd (6625)?
The return on equity (ROE) of B’IN Live Co Ltd is 34.9% (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 B’IN Live Co Ltd (6625)?
On an EBIT basis the return on assets of B’IN Live Co Ltd is 7.9% (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 B’IN Live Co Ltd (6625)?
The operating margin of B’IN Live Co Ltd is 13.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at B’IN Live Co Ltd (6625)?
Revenue at B’IN Live Co Ltd is growing +59.8% versus a year earlier (3y avg +49.7%). 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 B’IN Live Co Ltd (6625)?
Earnings per share at B’IN Live Co Ltd are growing +513% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does B’IN Live Co Ltd (6625) generate?
The free cash flow of B’IN Live Co Ltd is −691M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does B’IN Live Co Ltd (6625) hold?
B’IN Live Co Ltd holds more cash than debt, 635M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch B’IN Live Co Ltd in the live analysis
One click puts B’IN Live Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
