Flight International Co., Ltd. (6798) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Flight International Co., Ltd. TWD 16.11, price TWD 64.10, upside -74.9%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Flight International 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
41‑month range 21.96 TWD – 69.41 TWD · fair‑value band 12.08 TWD – 20.14 TWD · the 64.10 TWD price screens above the 16.11 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 Flight International Co. in your weekly email
Every Wednesday you see whether Flight International 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.
Flight International Co., Ltd. engages in brand marketing, sports events, and talent presentation businesses. The company is based in Taipei, Taiwan.
Stock analysis
Flight International Co., Ltd. (6798) currently trades at 64.10 TWD, while our model-based Fair Value estimate is 16.11 TWD, implying the stock looks roughly 297.9% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 27.35 TWD per share, and 0 of the 26 models we run sit above the 64.10 TWD price.
Bear case: the Dividend Discount group reads lowest at 7.40 TWD, and 26 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: 12.08 TWD (bear) to 20.14 TWD (bull), the price of 64.10 TWD sits above 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 56/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Flight International Co., Ltd. reported revenue of 722M TWD in FY2025 versus 340M TWD in FY2021, a compound +20.8%/yr. Reported net income was 15.0M TWD in FY2025.
Key figures
Market cap 1.3B TWD (≈ $39.5M) · P/E ratio 83.2 · P/S ratio 1.73 · EPS (TTM) 0.7700 TWD · Dividend yield 0.8% · Net margin 2.1% · Return on assets (EBIT) −0.6% · Free cash flow 30.0M TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 192% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 20% fair-value upside, at −75%, 6798 screens richer than that median.
Fair Value models
Bear 12.08 TWDFair Value 16.11 TWDBull 20.14 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 (0.5654 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.3%
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.
+12.6%
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.
+16.2%
Start year 2020 (pandemic)
Revenue growth 6 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.
+7.1%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘ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 5 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. 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.
+73.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+72.7%
Dividend (yield on the price)0.8%
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.−11% → 2%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+21.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +20.0% a year for the price.
Compare Flight International Co., Ltd. with another stock
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.Advertising Agencies · 198 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside−75% · Bottom 25%
Profitability
Return on assets0% · Below median
Net margin (TTM)2% · Above median
Operating margin (TTM)0% · Below median
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)0.8% · Bottom 25%
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
P/E (TTM)83.2× · Priciest 25%
P/B0.13× · Cheapest 25%
P/FCF1.3× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 35
FUTURE (revenue growth)0· sector 11
PAST (return on equity)0· sector 8
HEALTH (low debt)100· sector 98
DIVIDEND (yield)17· sector 59
VALUE 0: the price sits above our fair-value range.
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). "Flight International Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6798
Frequently asked questions
Is Flight International Co., Ltd. (6798) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 16.11 TWD versus a price of 64.10 TWD, about −75% upside (overvalued).
What is the fair value of 6798?
Our model-based fair value for Flight International Co., Ltd. is 16.11 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 64.10 TWD.
What is the quality score of 6798?
Flight International Co., Ltd. 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 price target for Flight International Co., Ltd. (6798)?
Our model-based price target is the fair value of 16.11 TWD (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 12.08 TWD, optimistic scenario 20.14 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Flight International Co., Ltd. stock forecast for 2026?
Our models put fair value at 16.11 TWD, about −75% upside versus a price of 64.10 TWD (overvalued). Cautious scenario 12.08 TWD, optimistic scenario 20.14 TWD. The calculation is refreshed regularly with new filings.
Does Flight International Co., Ltd. pay a dividend?
Flight International Co., Ltd. currently shows a dividend yield of about 0.84% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Flight International Co., Ltd. (6798)?
For today's price to be fair in a discounted-cash-flow model, Flight International Co., Ltd. would have to grow free cash flow by +21.9 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6798 use?
Our models discount Flight International Co., Ltd. at 10.3 %: a base by market capitalisation (nano), country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Flight International Co., Ltd. that is +21.9 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Flight International Co., Ltd. (6798) delivered so far?
Over the past 5 years revenue at Flight International Co., Ltd. grew +16.2 % a year. The price currently implies +21.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Flight International Co., Ltd. (6798) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Flight International Co., Ltd. (+21.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Flight International Co., Ltd. (6798)?
The free-cash-flow yield on the price is 2.39 %: that much free cash flow Flight International Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Flight International Co., Ltd. (6798)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Flight International Co., Ltd. it is 16.11 TWD per share (as of Sep 24, 2026), against a price of 64.10 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Flight International Co., Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6798 trades above its calculated fair value: price 64.10 TWD, fair value 16.11 TWD, a gap of about −75% (overvalued). 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 6798?
No. The price is what the market pays today (64.10 TWD); the fair value is what the company's own numbers justify (16.11 TWD). For Flight International Co., Ltd. the two are 47.99 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Flight International Co., Ltd. worth?
The market values Flight International Co., Ltd. at about 1.3B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 64.10 TWD; our models calculate a fair value of 16.11 TWD per share.
What do the bullish and bearish scenarios say about 6798?
Our models span a range for Flight International Co., Ltd.: cautious scenario 12.08 TWD, base 16.11 TWD, optimistic 20.14 TWD per share (as of Sep 24, 2026, price 64.10 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6798?
Flight International Co., Ltd. trades at a price-to-earnings ratio of 83.2 (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 16.11 TWD is built from several models across several years. Other multiples: P/B 0.1.
How far is 6798 from its 52-week high?
Flight International Co., Ltd. trades at 64.10 TWD, about 2% below its 52-week high of 65.30 TWD and 192% above the low of 21.96 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 16.11 TWD is for.
Which stocks are comparable to Flight International Co., Ltd.?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Flight International Co., Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price 64.10 TWD, calculated fair value 16.11 TWD (−75%), Quality Score 56/100, from 26 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 6798 calculated?
We run Flight International Co., Ltd. through 26 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 16.11 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. Flight International Co., Ltd. itself currently trades above fair value. 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 Flight International Co., Ltd. (6798)?
The closing price on Sep 24, 2026 was 64.10 TWD. Our model-based fair value is 16.11 TWD, about −75% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Flight International Co., Ltd. right now?
The price sits above even our optimistic bull case (20.14 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Flight International Co., Ltd.
How large is the market capitalisation of Flight International Co., Ltd. (6798)?
The market capitalisation of Flight International Co., Ltd. is 1.3B TWD (≈ $39.5M). 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 Flight International Co., Ltd. (6798)?
The price-to-sales ratio of Flight International Co., Ltd. is 1.73 (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 Flight International Co., Ltd. (6798)?
Earnings per share at Flight International Co., Ltd. are 0.7700 TWD (price ÷ EPS = P/E 83.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Flight International Co., Ltd. (6798)?
The dividend yield of Flight International Co., Ltd. is 0.8% (payout 69.8%). 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 Flight International Co., Ltd. (6798)?
The net margin of Flight International Co., Ltd. is 2.1% (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 EBIT return on assets of Flight International Co., Ltd. (6798)?
On an EBIT basis the return on assets of Flight International Co., Ltd. is −0.6% (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.
How much net cash does Flight International Co., Ltd. (6798) hold?
Flight International Co., Ltd. holds more cash than debt, 109M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Flight International Co., Ltd. in the live analysis
One click puts Flight International 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.
