EN DE

ECOVE Environment Corp (6803) Fair Value & Analysis

Industrials · TW · Market cap 19.7B TWD

EE ECOVE Environment Corp 6803 · TWO
Price270.00 TWD
Fair Value358.11 TWD
Upside+32.6%
Quality59/100
Watch ECOVE Environment Corp for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.8% net margin
Low debt · generates free cash flow
5.86% dividend yield
Ranks above peers (9/14)
Wide moat 66/100
Evidence: Medium Range 199.91 TWD – 461.37 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 17 days ago

Share price −1.3% over the past month.

A solid business, screening 33% undervalued on our models.

What matters now

  • Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (199.91 TWD to 461.37 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

292.71 TWD 161.87 TWD Fair Value 358.11 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 161.87 TWD – 292.71 TWD · fair‑value band 199.91 TWD – 461.37 TWD · the 270.00 TWD price screens below the 358.11 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

ECOVE Environment Corp (6803) currently trades at 270.00 TWD, while our model-based Fair Value estimate is 358.11 TWD, implying the stock looks roughly 32.6% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, ECOVE Environment Corp generated revenue of 9.7B TWD at a net margin of 13.8%. Revenue grew 3.6% year over year. It earns a return on equity of 21.7%. Net debt stands at 2.4B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 199.91 TWD (bear case) to 461.37 TWD (bull case); at 270.00 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 14% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -40% fair-value upside, at 33%, 6803 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 132.80 TWD 220.81 TWD 361.90 TWD 80
Residual Income 115.80 TWD 140.29 TWD 317.18 TWD 76
Rev-Margin DCF 147.86 TWD 254.75 TWD 383.92 TWD 74
All 26 models by family
DCF Models
FCF DCF 131.84 TWD 222.48 TWD 368.75 TWD 38
Owner Earnings 266.22 TWD 445.39 TWD 734.53 TWD 31
5Y Revenue Exit 147.86 TWD 256.61 TWD 399.85 TWD 39
5Y EBITDA Exit 218.37 TWD 394.09 TWD 607.21 TWD 41
5Y P/E Exit 214.03 TWD 385.63 TWD 573.66 TWD 38
10Y Revenue Exit 135.60 TWD 235.15 TWD 377.95 TWD 36
10Y EBITDA Exit 186.65 TWD 332.79 TWD 542.50 TWD 37
10Y P/E Exit 183.84 TWD 326.79 TWD 515.88 TWD 35
Earnings-Based
Graham-Dodd 124.99 TWD 469.09 TWD 634.49 TWD 54
Lynch FV 113.23 TWD 161.76 TWD 210.28 TWD 50
PEG = 1.0 113.23 TWD 161.76 TWD 210.28 TWD 46
EPV 187.99 TWD 220.28 TWD 248.53 TWD 59
Dividend Discount
Gordon GGM 162.56 TWD 337.99 TWD 536.18 TWD 70
DDM Multi-Stage 162.56 TWD 285.00 TWD 354.73 TWD 61
Multiples
P/E Multiple 289.51 TWD 386.01 TWD 482.51 TWD 63
P/S Multiple 198.98 TWD 265.31 TWD 331.64 TWD 58
P/B Multiple 234.36 TWD 312.48 TWD 390.61 TWD 55
EV/EBIT 298.53 TWD 399.96 TWD 501.39 TWD 53
EV/EBITDA 291.00 TWD 389.91 TWD 488.83 TWD 54
EV/Revenue 161.39 TWD 233.03 TWD 304.66 TWD 43
Asset-Based
NCAV (Graham) 48.60 TWD 65.13 TWD 97.21 TWD 50
Growth DCF
Growth DCF 132.80 TWD 220.81 TWD 361.90 TWD 80
Rev-Margin DCF 147.86 TWD 254.75 TWD 383.92 TWD 74
Economic Profit
Residual Income 115.80 TWD 140.29 TWD 317.18 TWD 76
ROIC Compounder 207.80 TWD 273.72 TWD 356.37 TWD 72
Growth Earnings
Growth-Adj P/E 208.63 TWD 298.04 TWD 387.46 TWD 68

Widest divergence: DCF Models (326.79 TWD) versus Asset-Based (65.13 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 9.7B TWD
Revenue growth (YoY) +3.6%
Net margin 13.8%
Return on equity 21.7%
Free cash flow 836M TWD FY2025
P/E ratio 15.7
More key figures
Operating margin 18.6%
EPS (TTM) 18.41 TWD
Dividend yield 5.5%
EPS growth (YoY) -11.1%
Net debt 2.4B TWD FY2025

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 51

Profitability 48
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 74
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

ECOVE Environment Corp. provides waste management services to public and private entities in Taiwan, Macau, China, Southeast Asia, the United States, and India. The company finances, plans, constructs, operates, and maintains energy-from-waste, hazardous and special waste treatment, photovoltaic power, recycling, and water and wastewater treatment plants.

Full company description

ECOVE Environment Corp. provides waste management services to public and private entities in Taiwan, Macau, China, Southeast Asia, the United States, and India. The company finances, plans, constructs, operates, and maintains energy-from-waste, hazardous and special waste treatment, photovoltaic power, recycling, and water and wastewater treatment plants. It also provides management consulting, testing and commissioning, resource management, maintenance and overhaul for system and equipment, and upgrade and improve systems and equipment, as well as waste collection, transportation, and disposal services for the energy-from-waste, railway, waste management, and public utility sectors. The company was founded in 1994 and is headquartered in Taipei, Taiwan. ECOVE Environment Corp. is a subsidiary of CTCI Corporation.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ECOVE Environment Corp reported revenue of 9.7B TWD in FY2025 versus 6.0B TWD in FY2021, a compound +12.8%/yr. Reported net income was 1.3B TWD in FY2025, compounding +10.1%/yr from FY2021.

Growth Quality 94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
9.7B TWD
Latest YoY
+13.2%
Avg. growth/yr (3Y)
+11.2%
Avg. growth/yr (5Y)
+11.4%
Avg. growth/yr (16Y)
+8.3%
Revenue +12.8%/yr
FY21 6.0B TWD
FY22 7.0B TWD
FY23 7.6B TWD
FY24 8.5B TWD
FY25 9.7B TWD
Net income +10.1%/yr
FY21 911M TWD
FY22 1.0B TWD
FY23 1.2B TWD
FY24 1.3B TWD
FY25 1.3B TWD

Watch 6803: get an alert when its fair value changes →

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). "ECOVE Environment Corp Fair Value". https://www.fairvalue-calculator.com/stock/6803

Peer Group

Waste Management · 169 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 59 · Top 25%
Fair Value upside +33% · Top 25%
Return on equity (TTM) 22% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 19% · Above median
Revenue growth 4% · Below median
Dividend yield (TTM) 5.9% · Top 25%
Debt / equity 0.40× · Higher than median

Valuation Multiples vs Waste Management median · lower = cheaper

P/E (TTM) 14.7× · Cheaper than median
P/B 2.78× · Pricier than 75% of peers
P/S (TTM) 2.02× · Pricier than median
P/FCF 0.7× · Cheaper than 75% of peers
EV/EBITDA 9.2× · 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 77 · sector 10
FUTURE 18 · sector 21
PAST 87 · sector 24
HEALTH 80 · sector 82
DIVIDEND 100 · sector 30

Insider activity: 45/100

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 Waste Management stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $233.33 $128.02 -45%
Republic Services, Inc RSG $219.20 $122.01 -44%
Waste Connections, Inc WCN C$242.43 C$78.67 -68%
Veolia Environnement SA VIE €37.51 €24.50 -35%
Clean Harbors, Inc CLH $303.64 $155.37 -49%
GFL Environmental Inc GFL C$55.40 C$94.12 +70%
Fomento de Construcciones y Contratas, S.A FCC €12.20 €7.30 -40%
GEM Co 002340 ¥6.32 ¥5.27 -17%
Zhejiang Weiming Environment Protection Co 603568 ¥16.18 ¥20.91 +29%
Cleanaway Waste Management Limited CWY A$2.34 A$1.18 -50%

Compare ECOVE Environment Corp with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 ECOVE Environment Corp (6803) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 358.11 TWD versus a price of 270.00 TWD, about +33% (undervalued).
What is the fair value of 6803?
Our model-based fair value for ECOVE Environment Corp is 358.11 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 270.00 TWD.
What is the quality score of 6803?
ECOVE Environment Corp has a Quality Score of 59/100. 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 ECOVE Environment Corp (6803)?
ECOVE Environment Corp reported trailing-twelve-month revenue of about 9.7B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6803?
The net profit margin of ECOVE Environment Corp is about 13.8%, meaning it keeps roughly 13.8% of revenue as net income. Based on the latest reported figures.
Does ECOVE Environment Corp pay a dividend?
ECOVE Environment Corp currently shows a dividend yield of about 5.50% 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 ECOVE Environment Corp 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.