Happytuk Co., Ltd. (7584) fair value: what the stock is really worth
As of Oct 8, 2026: fair value of Happytuk Co., Ltd. TWD 59.75, price TWD 28.20, upside +111.9%, quality 39 out of 100. Calculated from audited financials with 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range 23.31 TWD – 130.09 TWD · fair‑value band 45.89 TWD – 73.61 TWD · the 28.20 TWD price screens below the 59.75 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Happytuk Co. in your weekly email
Every Wednesday you see whether Happytuk 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.
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.
Stock analysis
Happytuk Co., Ltd. (7584) currently trades at 28.20 TWD, while our model-based Fair Value estimate is 59.75 TWD, implying the stock looks roughly 52.8% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 59.75 TWD per share, and 3 of the 4 models we run sit above the 28.20 TWD price.
Bear case: the Asset-Based group reads lowest at 18.67 TWD, and 1 of the 4 models stay below the price. Evidence for this calculation is low.
Scenario range: 45.89 TWD (bear) to 73.61 TWD (bull), the price of 28.20 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 39/100 (below-average quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
Key figures
Market cap 464M TWD (≈ $14.5M) · P/S ratio 0.52 · EPS (TTM) −3.55 TWD · Dividend yield 13.8% · Net margin −3.4% · Return on equity −12.6% · Return on assets (EBIT) 10.5% · Operating margin 3.3%.
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 50% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 44% fair-value upside, at 112%, 7584 screens cheaper than that median.
Fair Value models
Bear 45.89 TWDFair Value 59.75 TWDBull 73.61 TWD
Price 28.20 TWD · Upside +111.9%
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.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.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.38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−5.1%
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.
+13.9%
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
21.6% (2021) → −0.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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.Electronic Gaming & Multimedia · 137 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.
Is Happytuk Co., Ltd. (7584) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 59.75 TWD versus a price of 28.20 TWD, about +112% upside (undervalued).
What is the fair value of 7584?
Our model-based fair value for Happytuk Co., Ltd. is 59.75 TWD (as of Oct 3, 2026), built from audited fundamentals. The current price: 28.20 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 price target for Happytuk Co., Ltd. (7584)?
Our model-based price target is the fair value of 59.75 TWD (as of Oct 3, 2026) from 4 valuation models. Cautious scenario 45.89 TWD, optimistic scenario 73.61 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Happytuk Co., Ltd. stock forecast for 2026?
Our models put fair value at 59.75 TWD, about +112% upside versus a price of 28.20 TWD (undervalued). Cautious scenario 45.89 TWD, optimistic scenario 73.61 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Happytuk Co., Ltd. (7584)?
Happytuk Co., Ltd. reported trailing-twelve-month revenue of about 911M TWD (latest available figure, as of Oct 3, 2026).
Does Happytuk Co., Ltd. pay a dividend?
Happytuk Co., Ltd. currently shows a dividend yield of about 13.81% relative to its recent price (as of Oct 3, 2026).
What is the intrinsic value of Happytuk Co., Ltd. (7584)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Happytuk Co., Ltd. it is 59.75 TWD per share (as of Oct 3, 2026), against a price of 28.20 TWD. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Happytuk Co., Ltd. stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 7584 trades below its calculated fair value: price 28.20 TWD, fair value 59.75 TWD, a gap of about +112% (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 7584?
No. The price is what the market pays today (28.20 TWD); the fair value is what the company's own numbers justify (59.75 TWD). For Happytuk Co., Ltd. the two are 31.55 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Happytuk Co., Ltd. worth?
The market values Happytuk Co., Ltd. at about 464M TWD (market capitalisation, as of Oct 3, 2026). Per share that is 28.20 TWD; our models calculate a fair value of 59.75 TWD per share.
What do the bullish and bearish scenarios say about 7584?
Our models span a range for Happytuk Co., Ltd.: cautious scenario 45.89 TWD, base 59.75 TWD, optimistic 73.61 TWD per share (as of Oct 3, 2026, price 28.20 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Happytuk Co., Ltd. (7584)?
Balance-sheet figures for Happytuk Co., Ltd. (as of Oct 3, 2026): return on equity −12.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is 7584 from its 52-week high?
Happytuk Co., Ltd. trades at 28.20 TWD, about 50% below its 52-week high of 56.01 TWD and 21% above the low of 23.31 TWD (as of Oct 8, 2026). Distance from the high says nothing about value: that is what the fair value of 59.75 TWD is for.
Which stocks are comparable to Happytuk Co., Ltd.?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 Happytuk Co., Ltd. stock attractive at the current price?
The data as of Oct 3, 2026: price 28.20 TWD, calculated fair value 59.75 TWD (+112%), Quality Score 39/100, from 4 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 7584 calculated?
We run Happytuk Co., Ltd. through 4 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 59.75 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 14.6 % above its aggregate fair value. Happytuk Co., Ltd. currently trades 53 % 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 Happytuk Co., Ltd. (7584)?
The closing price on Oct 8, 2026 was 28.20 TWD. Our model-based fair value is 59.75 TWD, about +112% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Happytuk Co., Ltd. right 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 (45.89 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.
Key figures of Happytuk Co., Ltd.
How large is the market capitalisation of Happytuk Co., Ltd. (7584)?
The market capitalisation of Happytuk Co., Ltd. is 464M TWD (≈ $14.5M). 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 Happytuk Co., Ltd. (7584)?
The price-to-sales ratio of Happytuk Co., Ltd. is 0.52 (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 Happytuk Co., Ltd. (7584)?
Earnings per share at Happytuk Co., Ltd. are −3.55 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Happytuk Co., Ltd. (7584)?
The dividend yield of Happytuk Co., Ltd. is 13.8%. 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 Happytuk Co., Ltd. (7584)?
The net margin of Happytuk Co., Ltd. is −3.4% (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 return on equity of Happytuk Co., Ltd. (7584)?
The return on equity (ROE) of Happytuk Co., Ltd. is −12.6% (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 Happytuk Co., Ltd. (7584)?
On an EBIT basis the return on assets of Happytuk Co., Ltd. is 10.5% (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 Happytuk Co., Ltd. (7584)?
The operating margin of Happytuk Co., Ltd. is 3.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Happytuk Co., Ltd. (7584)?
Revenue at Happytuk Co., Ltd. is growing +12.7% versus a year earlier (3y avg +13.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Happytuk Co., Ltd. (7584) generate?
The free cash flow of Happytuk Co., Ltd. is −62.9M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
Free · no account needed
Watch Happytuk Co., Ltd. in the live analysis
One click puts Happytuk Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
