EN DE

FY Group (6807) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.8B TWD

FG FY Group 6807 · TW
Price37.90 TWD
Fair Value63.85 TWD
Upside+68.5%
Quality53/100
Watch FY Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.7% net margin
Low debt · generates free cash flow
7.36% dividend yield
Ranks above peers (11/14)
Narrow moat 37/100
Evidence: High Range 45.60 TWD – 81.65 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price +13.6% over the past month.

A solid business, screening 68% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (45.60 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

85.07 TWD 18.69 TWD Fair Value 63.85 TWD Apr 2022 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

52‑month range 18.69 TWD – 85.07 TWD · fair‑value band 45.60 TWD – 81.65 TWD · the 37.90 TWD price screens below the 63.85 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

FY Group (6807) currently trades at 37.90 TWD, while our model-based Fair Value estimate is 63.85 TWD, implying the stock looks roughly 68.5% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical 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: high), always confirm before acting.

Over the trailing twelve months, FY Group generated revenue of 3.9B TWD at a net margin of 4.7%. Revenue declined 29.9% year over year. It earns a return on equity of 7.4%. The balance sheet holds a net cash position of 827M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 45.60 TWD (bear case) to 81.65 TWD (bull case); at 37.90 TWD, the current price sits below 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 42% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 68%, 6807 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 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 25.23 TWD 27.98 TWD 32.24 TWD 80
Residual Income 40.09 TWD 43.43 TWD 49.07 TWD 76
Rev-Margin DCF 46.44 TWD 66.58 TWD 90.67 TWD 74
All 24 models by family
DCF Models
FCF DCF 24.92 TWD 27.82 TWD 32.69 TWD 38
Owner Earnings 61.85 TWD 75.97 TWD 99.66 TWD 31
5Y Revenue Exit 46.44 TWD 66.33 TWD 95.34 TWD 39
5Y EBITDA Exit 52.95 TWD 77.59 TWD 110.19 TWD 41
5Y P/E Exit 56.74 TWD 84.14 TWD 116.70 TWD 38
10Y Revenue Exit 35.65 TWD 48.55 TWD 62.83 TWD 36
10Y EBITDA Exit 40.41 TWD 54.91 TWD 70.79 TWD 37
10Y P/E Exit 42.52 TWD 58.61 TWD 74.27 TWD 35
Earnings-Based
Graham-Dodd 31.87 TWD 38.95 TWD 43.82 TWD 54
EPV 50.09 TWD 54.83 TWD 58.77 TWD 59
Dividend Discount
Gordon GGM 34.96 TWD 37.69 TWD 41.74 TWD 70
DDM Multi-Stage 34.96 TWD 41.62 TWD 50.21 TWD 61
Multiples
P/E Multiple 77.33 TWD 103.11 TWD 128.88 TWD 63
P/S Multiple 59.76 TWD 79.67 TWD 99.59 TWD 58
P/B Multiple 59.76 TWD 79.67 TWD 99.59 TWD 55
EV/EBIT 92.77 TWD 118.58 TWD 144.39 TWD 53
EV/EBITDA 84.81 TWD 107.95 TWD 131.10 TWD 54
EV/Revenue 67.54 TWD 89.91 TWD 112.27 TWD 43
Asset-Based
NCAV (Graham) 24.14 TWD 32.35 TWD 48.28 TWD 50
Growth DCF
Growth DCF 25.23 TWD 27.98 TWD 32.24 TWD 80
Rev-Margin DCF 46.44 TWD 66.58 TWD 90.67 TWD 74
Economic Profit
Residual Income 40.09 TWD 43.43 TWD 49.07 TWD 76
ROIC Compounder 50.09 TWD 55.47 TWD 60.90 TWD 72
Growth Earnings
Growth-Adj P/E 54.51 TWD 77.87 TWD 101.24 TWD 68

Widest divergence: Multiples (89.91 TWD) versus Growth DCF (27.98 TWD). Highest evidence: Growth DCF (80).

Notify me when 6807 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.9B TWD
Revenue growth (YoY) -29.9%
Net margin 4.7%
Return on equity 7.4%
Free cash flow 63.6M TWD FY2025
P/E ratio 7.3
More key figures
Operating margin 2.6%
EPS (TTM) 4.66 TWD
Dividend yield 7.3%
EPS growth (YoY) -67.4%
Net cash 827M TWD FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 54 · Market factors (momentum, volatility) 47

Profitability 50
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 20
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 78
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

FY Group Ltd. engages in the research, development, manufacture, and sale of interior furniture in the United States, Asia, and internationally. It offers sofas, beds, office and other chairs, and sofa covers; leather products and accessories; and solid wood furniture and motion products. The company was incorporated in 2019 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

FY Group reported revenue of 4.3B TWD in FY2025 versus 4.2B TWD in FY2021, a compound +0.5%/yr. Reported net income was 253M TWD in FY2025, compounding +4.5%/yr from FY2021.

Growth Quality 49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.3B TWD
Latest YoY
−14.7%
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.
+0.4%
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.
+7.6%
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.
+3.6%
Revenue +0.5%/yr
FY21 4.2B TWD
FY22 4.2B TWD
FY23 3.7B TWD
FY24 5.0B TWD
FY25 4.3B TWD
Net income +4.5%/yr
FY21 212M TWD
FY22 168M TWD
FY23 238M TWD
FY24 479M TWD
FY25 253M TWD

Watch 6807: get an alert when its fair value changes →

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.

FY Group · Fair Value
63.85 TWD +68%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "FY Group Fair Value". https://www.fairvalue-calculator.com/stock/6807

Peer Group

Furnishings, Fixtures & Appliances · 311 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 53 · Below median
Fair Value upside +69% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth -30% · Bottom 25%
Dividend yield (TTM) 7.4% · Top 25%

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 7.3× · Cheaper than 75% of peers
P/B 0.71× · Cheaper than median
P/S (TTM) 0.47× · Cheaper than median
P/FCF 0.9× · Cheaper than median
EV/EBITDA 3.0× · Cheaper 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 100 · sector 22
FUTURE 0 · sector 0
PAST 30 · sector 19
HEALTH 100 · sector 97
DIVIDEND 100 · sector 55

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare FY Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 FY Group (6807) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 63.85 TWD versus a price of 37.90 TWD, about +68% (undervalued).
What is the fair value of 6807?
Our model-based fair value for FY Group is 63.85 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 37.90 TWD.
What is the quality score of 6807?
FY Group has a Quality Score of 53/100. 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 FY Group (6807)?
FY Group reported trailing-twelve-month revenue of about 3.9B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6807?
The net profit margin of FY Group is about 4.7%, meaning it keeps roughly 4.7% of revenue as net income. Based on the latest reported figures.
Does FY Group pay a dividend?
FY Group currently shows a dividend yield of about 7.33% 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 FY Group 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.