EN DE

Happytuk Co., Ltd. (7584) Fair Value & Analysis

Communication Services · TW · Market cap 442M TWD

HC Happytuk Co., Ltd. 7584 · TWO
Price27.55 TWD
Fair Value62.01 TWD
Upside+125.1%
Quality39/100
Watch Happytuk Co., Ltd. for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 56% below our fair value of 62.01 TWD

Risks

!Expensive Growth (revenue 3y +13.9 %/yr)
!Loss-making · -8.8% net margin
!Low debt · negative free cash flow
!Mixed vs. peers (4/10)
Expensive Growth (revenue 3y +13.9 %/yr)
Loss-making · -8.8% net margin
Low debt · negative free cash flow
Mixed vs. peers (4/10)
Narrow moat 10/100
Evidence: Low Range 47.63 TWD – 76.39 TWD Share as image

Fair value as of: Aug 22, 2026

From 4 valuation models · updated 4 days ago

Share price +2.0% over the past month.

Below-average quality, trading 56% below our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Happytuk Co., Ltd. and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • The large discount to fair value meets weak quality (39/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (47.63 TWD). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

130.01 TWD 23.35 TWD Fair Value 62.01 TWD May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 22, 2026.

How to read this chart

60‑month range 23.35 TWD – 130.01 TWD · fair‑value band 47.63 TWD – 76.39 TWD · the 27.55 TWD price screens below the 62.01 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Happytuk Co., Ltd. (7584) currently trades at 27.55 TWD, while our model-based Fair Value estimate is 62.01 TWD, implying the stock looks roughly 125.1% undervalued today. The Quality Score stands at 39/100 (below-average quality), in the Communication Services 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: low), always confirm before acting.

Over the trailing twelve months, Happytuk Co., Ltd. generated revenue of 883M TWD at a net margin of -8.8%. Revenue declined 25.5% year over year. It earns a return on equity of -16.1%. Fundamentals as of Aug 22, 2026

Our scenario range runs from 47.63 TWD (bear case) to 76.39 TWD (bull case); at 27.55 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 58% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -25% fair-value upside, at 125%, 7584 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
Gordon GGM 31.85 TWD 57.39 TWD 79.01 TWD 70
DDM Multi-Stage 31.85 TWD 52.43 TWD 61.31 TWD 61
EV/EBITDA 47.63 TWD 62.01 TWD 76.39 TWD 54
All 4 models by family
Dividend Discount
Gordon GGM 31.85 TWD 57.39 TWD 79.01 TWD 70
DDM Multi-Stage 31.85 TWD 52.43 TWD 61.31 TWD 61
Multiples
EV/EBITDA 47.63 TWD 62.01 TWD 76.39 TWD 54
Asset-Based
NCAV (Graham) 14.46 TWD 19.37 TWD 28.91 TWD 50

Widest divergence: Multiples (62.01 TWD) versus Asset-Based (19.37 TWD). Highest evidence: Gordon GGM (70).

Notify me when 7584 reaches fair value

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

Key figures & financial health

P/S ratio 0.47 TTM
Net margin -8.8% TTM
Return on equity -16.1% TTM
Return on assets -4.4% TTM
Operating margin -8.9% TTM
EPS (TTM) -1.98 TWD
More key figures
Growth
Revenue (TTM) 883M TWD TTM
Revenue growth (YoY) -25.5% 3y avg +13.9%
Balance sheet & cash flow
Free cash flow −62.9M TWD FY2025

Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 42 · Market factors (momentum, volatility) 28

Profitability 37
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 5
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 60
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Happytuk Co., Ltd., together with its subsidiaries, engages in the operation and publishing of games in Taiwan, Japan, Korea, and internationally. It is also involved in IP development and licensing activities. The company was incorporated in 2012 and is based in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Happytuk Co., Ltd. reported revenue of 960M TWD in FY2025 versus 598M TWD in FY2021, a compound +12.6%/yr. Reported net income was −32.5M TWD in FY2025.

Growth Quality 38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
960M TWD
Latest YoY
−5.1%
Avg. revenue 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.
+13.9%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +12.6%/yr
FY21 598M TWD
FY22 649M TWD
FY23 579M TWD
FY24 1.0B TWD
FY25 960M TWD
Net income
FY21 108M TWD
FY22 73.8M TWD
FY23 86.3M TWD
FY24 62.5M TWD
FY25 −32.5M TWD

Watch 7584: 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). "Happytuk Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/7584

Peer Group

Electronic Gaming & Multimedia · 155 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 39 · Bottom 25%
Fair Value upside +125% · Top 25%
Return on assets -4% · Bottom 25%
Net margin (TTM) -9% · Below median
Operating margin (TTM) -9% · Bottom 25%
Revenue growth -26% · Bottom 25%
Dividend yield (TTM) 15.8% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/S (TTM) 0.02× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 31
FUTURE0 · sector 7
PAST0 · sector 9
HEALTH100 · sector 99
DIVIDEND100 · sector 56

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

Similar stocks

10 more Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$192.50 HK$262.75 +36%
Electronic Arts Inc EA $209.70 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $240.15 $60.20 -75%
Roblox Corporation RBLX $37.67 $21.20 -44%
Zhejiang Century Huatong Group 002602 ¥13.90 ¥14.68 +6%
KRAFTON, Inc 259960 234,500 KRW 356,218 KRW +52%
Giant Network Group 002558 ¥28.57 ¥15.50 -46%
International Games System Co 3293 762.00 TWD 568.16 TWD -25%
37 Interactive Entertainment Network Technology Group 002555 ¥19.21 ¥22.29 +16%
Kingnet Network Co 002517 ¥17.36 ¥12.86 -26%

Compare Happytuk Co., Ltd. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Happytuk Co., Ltd. (7584) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of 62.01 TWD versus a price of 27.55 TWD, about +125% (undervalued).
What is the fair value of 7584?
Our model-based fair value for Happytuk Co., Ltd. is 62.01 TWD (as of Aug 22, 2026), built from audited fundamentals. The current price: 27.55 TWD.
What is the quality score of 7584?
Happytuk Co., Ltd. has a Quality Score of 39/100. 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 Happytuk Co., Ltd. (7584)?
Happytuk Co., Ltd. reported trailing-twelve-month revenue of about 883M TWD (latest available figure, as of Aug 22, 2026).
What is the net profit margin of 7584?
The net profit margin of Happytuk Co., Ltd. is about -8.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Happytuk Co., Ltd. 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.