EN DE

Lebledor F&B Co (7757) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 2.2B TWD

LF Lebledor F&B Co 7757 · TWO
Price91.60 TWD
Fair Value166.61 TWD
Upside+81.9%
Quality58/100
Watch Lebledor F&B Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.8% net margin
Low debt · generates free cash flow
8.54% dividend yield
Ranks above peers (12/14)
Moderate moat 58/100
Evidence: High Range 124.95 TWD – 210.81 TWD Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from 172.55 TWD to 166.61 TWD (−3.4%) since Jul 12, 2026. Share price −2.8% over the past month.

A solid business, screening 82% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (124.95 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) 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 (2 years)

210.25 TWD 88.20 TWD Fair Value 166.61 TWD Jun 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

25‑month range 88.20 TWD – 210.25 TWD · fair‑value band 124.95 TWD – 210.81 TWD · the 91.60 TWD price screens below the 166.61 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Lebledor F&B Co (7757) currently trades at 91.60 TWD, while our model-based Fair Value estimate is 166.61 TWD, implying the stock looks roughly 81.9% undervalued today. The Quality Score stands at 58/100 (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, Lebledor F&B Co generated revenue of 2.3B TWD at a net margin of 8.7%. Revenue grew 5.5% year over year. It earns a return on equity of 20.5%. Net debt stands at 153M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 124.95 TWD (bear case) to 210.81 TWD (bull case); at 91.60 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, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at 82%, 7757 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 171.21 TWD 286.18 TWD 474.90 TWD 80
Residual Income 52.67 TWD 69.52 TWD 230.99 TWD 76
Rev-Margin DCF 132.15 TWD 211.56 TWD 316.54 TWD 74
All 24 models by family
DCF Models
FCF DCF 173.60 TWD 302.98 TWD 525.57 TWD 38
Owner Earnings 171.33 TWD 298.84 TWD 518.20 TWD 31
5Y Revenue Exit 132.15 TWD 213.01 TWD 322.44 TWD 39
5Y EBITDA Exit 187.74 TWD 329.92 TWD 511.08 TWD 41
5Y P/E Exit 149.98 TWD 250.50 TWD 366.49 TWD 38
10Y Revenue Exit 141.79 TWD 223.25 TWD 348.16 TWD 36
10Y EBITDA Exit 181.34 TWD 307.97 TWD 505.57 TWD 37
10Y P/E Exit 156.65 TWD 250.42 TWD 384.92 TWD 35
Earnings-Based
Graham-Dodd 56.65 TWD 281.50 TWD 388.33 TWD 54
Lynch FV 75.98 TWD 108.54 TWD 141.11 TWD 50
PEG = 1.0 75.98 TWD 108.54 TWD 141.11 TWD 46
EPV 92.45 TWD 104.39 TWD 114.69 TWD 59
Multiples
P/E Multiple 131.20 TWD 174.94 TWD 218.67 TWD 63
P/S Multiple 106.21 TWD 141.62 TWD 177.02 TWD 58
P/B Multiple 106.21 TWD 141.62 TWD 177.02 TWD 55
EV/EBIT 151.04 TWD 195.76 TWD 240.48 TWD 53
EV/EBITDA 208.69 TWD 272.62 TWD 336.56 TWD 54
EV/Revenue 112.63 TWD 153.67 TWD 194.71 TWD 43
Asset-Based
NCAV (Graham) 22.89 TWD 30.67 TWD 45.77 TWD 50
Growth DCF
Growth DCF 171.21 TWD 286.18 TWD 474.90 TWD 80
Rev-Margin DCF 132.15 TWD 211.56 TWD 316.54 TWD 74
Economic Profit
Residual Income 52.67 TWD 69.52 TWD 230.99 TWD 76
ROIC Compounder 102.63 TWD 129.61 TWD 162.92 TWD 72
Growth Earnings
Growth-Adj P/E 116.45 TWD 166.36 TWD 216.27 TWD 68

Widest divergence: DCF Models (250.50 TWD) versus Asset-Based (30.67 TWD). Highest evidence: Growth DCF (80).

Notify me when 7757 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.3B TWD
Revenue growth (YoY) +5.5%
Net margin 8.7%
Return on equity 20.5%
Free cash flow 300M TWD FY2025
P/E ratio 11.4
More key figures
Operating margin 11.1%
EPS (TTM) 8.96 TWD
EPS growth (YoY) -8.2%
Net debt 153M TWD FY2024

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 62 · Market factors (momentum, volatility) 37

Profitability 72
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 26
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

Lebledor F&B Co., Ltd. engages in chain resturant operation and management business in Taiwan, Japan, China, Hong Kong, and internationally. The company is also involved in manufacturing and sales of beer; and food and beverage business. It offers its products through direct retail sales to consumers from its various store.

Full company description

Lebledor F&B Co., Ltd. engages in chain resturant operation and management business in Taiwan, Japan, China, Hong Kong, and internationally. The company is also involved in manufacturing and sales of beer; and food and beverage business. It offers its products through direct retail sales to consumers from its various store. The company was founded in 1993 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

Lebledor F&B Co reported revenue of 2.3B TWD in FY2025 versus 1.3B TWD in FY2021, a compound +15.2%/yr. Reported net income was 201M TWD in FY2025, compounding +65.7%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.3B TWD
Latest YoY
+4.2%
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.
+15.3%
Revenue +15.2%/yr
FY21 1.3B TWD
FY22 1.5B TWD
FY23 1.9B TWD
FY24 2.2B TWD
FY25 2.3B TWD
Net income +65.7%/yr
FY21 26.7M TWD
FY22 123M TWD
FY23 231M TWD
FY24 219M TWD
FY25 201M TWD

Watch 7757: 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). "Lebledor F&B Co Fair Value". https://www.fairvalue-calculator.com/stock/7757

Peer Group

Restaurants · 227 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 58 · Above median
Fair Value upside +82% · Top 25%
Return on equity (TTM) 24% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 9% · Above median
Revenue growth 4% · Above median
Dividend yield (TTM) 8.5% · Top 25%

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 10.1× · Cheaper than 75% of peers
P/B 1.98× · Pricier than median
P/S (TTM) 0.94× · Pricier than median
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 4.8× · Cheaper 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 100 · sector 28
FUTURE 21 · sector 20
PAST 97 · sector 16
HEALTH 100 · sector 97
DIVIDEND 100 · sector 58

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 Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare Lebledor F&B Co 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 Lebledor F&B Co (7757) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 166.61 TWD versus a price of 91.60 TWD, about +82% (undervalued).
What is the fair value of 7757?
Our model-based fair value for Lebledor F&B Co is 166.61 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 91.60 TWD.
What is the quality score of 7757?
Lebledor F&B Co has a Quality Score of 58/100. 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 Lebledor F&B Co (7757)?
Lebledor F&B Co reported trailing-twelve-month revenue of about 2.3B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 7757?
The net profit margin of Lebledor F&B Co is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. 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 Lebledor F&B Co 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.