Fy Grp Ltd (6807) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Fy Grp Ltd stock TWD 55.99, price TWD 33.45, upside +67.4%, quality 53 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 5, 2026.
How to read this chart
55‑month range 18.69 TWD – 85.07 TWD · fair‑value band 41.00 TWD – 70.58 TWD · the 33.45 TWD price screens below the 55.99 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Fy Grp in your weekly email
Every Wednesday you see whether Fy Grp 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.
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.
Show moreShow less
The company was incorporated in 2019 and is based in Taipei, Taiwan.
Stock analysis
Fy Grp Ltd (6807) currently trades at 33.45 TWD, while our model-based Fair Value estimate is 55.99 TWD, implying the stock looks roughly 40% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 105.51 TWD per share, and 21 of the 24 models we run sit above the 33.45 TWD price.
Bear case: the Asset-Based group reads lowest at 23.14 TWD, and 3 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 41.00 TWD (bear) to 70.58 TWD (bull), the price of 33.45 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 53/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Fy Grp Ltd 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.
Key figures
Market cap 1.8B TWD (≈ $55.4M) Micro · P/E ratio 11.5 · P/S ratio 0.48 · EPS (TTM) 2.92 TWD · Dividend yield 7.5% · Net margin 4.2% · Return on equity 6.6% · Return on assets (EBIT) 8.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 67%, 6807 screens cheaper than that median.
Fair Value models
Bear41.00 TWDFair Value 55.99 TWDBull70.58 TWD
Price 33.45 TWD · Upside +67.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.3602 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−14.7%
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.
+0.4%
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.
+7.6%
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.
+3.6%
’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.
−26.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−34.0%
Dividend (yield on the price)7.5%
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.10% → 7%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−5.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −7.0% a year for the price.
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.Furnishings, Fixtures & Appliances · 297 stocks
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.
As of Nov 5, 2026, our model estimates a fair value of 55.99 TWD versus a price of 33.45 TWD, about +67% upside (undervalued).
What is the fair value of 6807?
Our model-based fair value for Fy Grp Ltd is 55.99 TWD (as of Nov 5, 2026), built from audited fundamentals. The current price: 33.45 TWD.
What is the quality score of 6807?
Fy Grp Ltd 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 price target for Fy Grp Ltd (6807)?
Our model-based price target is the fair value of 55.99 TWD (as of Nov 5, 2026) from 24 valuation models. Cautious scenario 41.00 TWD, optimistic scenario 70.58 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Fy Grp Ltd stock forecast for 2026?
Our models put fair value at 55.99 TWD, about +67% upside versus a price of 33.45 TWD (undervalued). Cautious scenario 41.00 TWD, optimistic scenario 70.58 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Fy Grp Ltd (6807)?
Fy Grp Ltd reported trailing-twelve-month revenue of about 3.8B TWD (latest available figure, as of Nov 5, 2026).
Does Fy Grp Ltd pay a dividend?
Fy Grp Ltd currently shows a dividend yield of 7.47% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Fy Grp Ltd (6807) and when is the ex-dividend date?
Fy Grp Ltd pays a dividend of 2.50 TWD per share a year, a dividend yield of 7.5%. The last ex-dividend date was Apr 16, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 85.6% of earnings. Free cash flow covers the dividend 0.47 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Fy Grp Ltd (6807)?
For today's price to be fair in a discounted-cash-flow model, Fy Grp Ltd would have to grow free cash flow by -5.5 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.6 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 6807 use?
Our models discount Fy Grp Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.01, 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 Fy Grp Ltd that is -5.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Fy Grp Ltd (6807) delivered so far?
Over the past 5 years revenue at Fy Grp Ltd grew +7.6 % a year. The price currently implies free-cash-flow growth of -5.5 % per 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 Fy Grp Ltd (6807) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Fy Grp Ltd (-5.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fy Grp Ltd (6807)?
The free-cash-flow yield on the price is 3.50 %: that much free cash flow Fy Grp Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fy Grp Ltd (6807)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fy Grp Ltd it is 55.99 TWD per share (as of Nov 5, 2026), against a price of 33.45 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Fy Grp Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 6807 trades below its calculated fair value: price 33.45 TWD, fair value 55.99 TWD, a gap of about +67% (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 6807?
No. The price is what the market pays today (33.45 TWD); the fair value is what the company's own numbers justify (55.99 TWD). For Fy Grp Ltd the two are 22.54 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Fy Grp Ltd worth?
The market values Fy Grp Ltd at about 1.8B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 33.45 TWD; our models calculate a fair value of 55.99 TWD per share.
What do the bullish and bearish scenarios say about 6807?
Our models span a range for Fy Grp Ltd: cautious scenario 41.00 TWD, base 55.99 TWD, optimistic 70.58 TWD per share (as of Nov 5, 2026, price 33.45 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6807?
Fy Grp Ltd trades at a price-to-earnings ratio of 11.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 55.99 TWD is built from several models across several years. Other multiples: P/B 0.7, P/S 0.5, EV/EBITDA 3.8.
How solid is the balance sheet of Fy Grp Ltd (6807)?
Balance-sheet figures for Fy Grp Ltd (as of Nov 5, 2026): return on equity 6.6%. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 6807 from its 52-week high?
Fy Grp Ltd trades at 33.45 TWD, about 25% below its 52-week high of 44.39 TWD and 5% above the low of 31.90 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 55.99 TWD is for.
Which stocks are comparable to Fy Grp Ltd?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home 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 Fy Grp Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 33.45 TWD, calculated fair value 55.99 TWD (+67%), Quality Score 53/100, from 24 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 6807 calculated?
We run Fy Grp Ltd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 55.99 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Fy Grp Ltd currently trades 40% 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 Fy Grp Ltd (6807)?
The closing price on Nov 9, 2026 was 33.45 TWD. Our model-based fair value is 55.99 TWD, about +67% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fy Grp Ltd right now?
The price is below even our cautious bear case (41.00 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.
Key figures of Fy Grp Ltd
How large is the market capitalisation of Fy Grp Ltd (6807)?
The market capitalisation of Fy Grp Ltd is 1.8B TWD (≈ $55.4M). 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 Fy Grp Ltd (6807)?
The price-to-sales ratio of Fy Grp Ltd is 0.48 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Fy Grp Ltd (6807)?
Earnings per share at Fy Grp Ltd are 2.92 TWD (price ÷ EPS = P/E 11.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Fy Grp Ltd (6807)?
The dividend yield of Fy Grp Ltd is 7.5% (payout 85.6%). 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 Fy Grp Ltd (6807)?
The net margin of Fy Grp Ltd is 4.2% (last twelve months). 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 Fy Grp Ltd (6807)?
The return on equity (ROE) of Fy Grp Ltd is 6.6% (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 Fy Grp Ltd (6807)?
On an EBIT basis the return on assets of Fy Grp Ltd is 8.5% (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 Fy Grp Ltd (6807)?
The operating margin of Fy Grp Ltd is 1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fy Grp Ltd (6807)?
Revenue at Fy Grp Ltd is growing −13.3% versus a year earlier (3y avg +0.4%). 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 Fy Grp Ltd (6807)?
Earnings per share at Fy Grp Ltd are growing −77.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Fy Grp Ltd (6807) hold?
Fy Grp Ltd holds more cash than debt, 827M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Fy Grp Ltd in the live analysis
One click puts Fy Grp Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026