Liying EPTech (7820) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Liying EPTech stock TWD 57.54, price TWD 89.00, that is 35.3% below the price, quality 55 out of 100. Rating: strongly overvalued. 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. As of Nov 8, 2026.
How to read this chart
19‑month range 69.80 TWD – 232.06 TWD · fair‑value band 28.88 TWD – 106.02 TWD · the 89.00 TWD price screens above the 57.54 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Liying EPTech in your weekly email
Every Wednesday you see whether Liying EPTech 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.
Liying Environmental Protection Technology Co., Ltd. produces and sells artificial fluorite products in Taiwan and Southeast Asia. It offers calcium fluoride sludge reuse treatment services. The company was founded in 2013 and is based in Taoyuan City, Taiwan.
Stock analysis
Liying EPTech (7820) currently trades at 89.00 TWD, while our model-based Fair Value estimate is 57.54 TWD, 35% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 46.47 TWD per share, and 1 of the 26 models we run sit above the 89.00 TWD price.
Bear case: the Economic Profit group reads lowest at 8.46 TWD, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 28.88 TWD (bear) to 106.02 TWD (bull), the price of 89.00 TWD sits inside 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 55/100 (solid quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Liying EPTech reported revenue of 298M TWD in FY2025 versus 203M TWD in FY2022, a compound +13.6%/yr. Reported net income was 60.2M TWD in FY2025, compounding +13.0%/yr from FY2022.
Key figures
Market cap 3.3B TWD (≈ $102M) Micro · P/E ratio 36.5 · P/S ratio 8.81 · EPS (TTM) 2.44 TWD · Dividend yield 0.4% · Net margin 23.4% · Return on equity 8.7% · Return on assets (EBIT) 6.3% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 57% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at −35%, 7820 screens richer than that median.
Fair Value models
Bear28.88 TWDFair Value 57.54 TWDBull106.02 TWD
Price 89.00 TWD · Downside -35.3%
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 (2.09 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+58.6%
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.
+13.6%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis. 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.
+10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.5%
Dividend (yield on the price)0.4%
Profit margin 2022 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.39% → 27%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+32.4%
Yearly growth needed for the next five years to justify today's price.
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 +30.3% 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.Waste Management · 155 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−33.9% · Below median
Profitability
Return on equity (12 months)8.7% · Above median
Return on assets4.4% · Above median
Net margin (12 months)23.4% · Top 25%
Operating margin (12 months)34.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)45.8% · Top 25%
Dividend yield (12 months)0.4% · Bottom 25%
Balance sheet
Debt / equity0.55× · Above median
Valuation Multiplesvs Waste Management median · lower = cheaper
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). "Liying EPTech Fair Value". https://www.fairvalue-calculator.com/stock/7820
Frequently asked questions
Is Liying EPTech (7820) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 57.54 TWD versus a price of 89.00 TWD, about 35% lower (overvalued).
What is the fair value of 7820?
Our model-based fair value for Liying EPTech is 57.54 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 89.00 TWD.
What is the quality score of 7820?
Liying EPTech has a Quality Score of 55/100. 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 Liying EPTech (7820)?
Our model-based price target is the fair value of 57.54 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 28.88 TWD, optimistic scenario 106.02 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Liying EPTech stock forecast for 2026?
Our models put fair value at 57.54 TWD, about 35% lower versus a price of 89.00 TWD (overvalued). Cautious scenario 28.88 TWD, optimistic scenario 106.02 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Liying EPTech (7820)?
Liying EPTech reported trailing-twelve-month revenue of about 370M TWD (latest available figure, as of Nov 8, 2026).
Does Liying EPTech pay a dividend?
Liying EPTech currently shows a dividend yield of 0.41% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Liying EPTech (7820)?
Liying EPTech has a dividend yield of 0.4%.
What growth is priced into Liying EPTech (7820)?
For today's price to be fair in a discounted-cash-flow model, Liying EPTech would have to grow free cash flow by +32.4 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +13.6 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 7820 use?
Our models discount Liying EPTech at 13.3 %: a base by market capitalisation (micro), 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 Liying EPTech that is +32.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Liying EPTech (7820) delivered so far?
Over the past 3 years revenue at Liying EPTech grew +13.6 % a year. The price currently implies free-cash-flow growth of +32.4 % 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 Liying EPTech (7820) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Liying EPTech (+32.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Liying EPTech (7820)?
The free-cash-flow yield on the price is 2.82 %: that much free cash flow Liying EPTech produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Liying EPTech (7820)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Liying EPTech it is 57.54 TWD per share (as of Nov 8, 2026), against a price of 89.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Liying EPTech stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 7820 trades above its calculated fair value: price 89.00 TWD, fair value 57.54 TWD, a gap of about −35% (overvalued). 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 7820?
No. The price is what the market pays today (89.00 TWD); the fair value is what the company's own numbers justify (57.54 TWD). For Liying EPTech the two are 31.46 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Liying EPTech worth?
The market values Liying EPTech at about 3.3B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 89.00 TWD; our models calculate a fair value of 57.54 TWD per share.
What do the bullish and bearish scenarios say about 7820?
Our models span a range for Liying EPTech: cautious scenario 28.88 TWD, base 57.54 TWD, optimistic 106.02 TWD per share (as of Nov 8, 2026, price 89.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7820?
Liying EPTech trades at a price-to-earnings ratio of 36.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 57.54 TWD is built from several models across several years. Other multiples: P/B 4.2, P/S 8.8, EV/EBITDA 25.7.
How solid is the balance sheet of Liying EPTech (7820)?
Balance-sheet figures for Liying EPTech (as of Nov 8, 2026): return on equity 8.7%, debt of 0.55 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 7820 from its 52-week high?
Liying EPTech trades at 89.00 TWD, about 57% below its 52-week high of 208.36 TWD and 2% above the low of 87.00 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 57.54 TWD is for.
Which stocks are comparable to Liying EPTech?
From the same area (Industrials) we also value Waste Management, Inc, Republic Services, Inc, Waste Connections, Inc, Veolia Environnement SA, 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 Liying EPTech stock attractive at the current price?
The data as of Nov 8, 2026: price 89.00 TWD, calculated fair value 57.54 TWD (−35%), Quality Score 55/100, from 26 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 7820 calculated?
We run Liying EPTech through 26 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 57.54 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. Liying EPTech itself currently trades above fair value. 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 Liying EPTech (7820)?
The closing price on Nov 9, 2026 was 89.00 TWD. Our model-based fair value is 57.54 TWD, about 35% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Liying EPTech right now?
The model range is unusually wide (28.88 TWD to 106.02 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Liying EPTech
How large is the market capitalisation of Liying EPTech (7820)?
The market capitalisation of Liying EPTech is 3.3B TWD (≈ $102M). 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 Liying EPTech (7820)?
The price-to-sales ratio of Liying EPTech is 8.81 (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 Liying EPTech (7820)?
Earnings per share at Liying EPTech are 2.44 TWD (price ÷ EPS = P/E 36.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Liying EPTech (7820)?
The dividend yield of Liying EPTech is 0.4% (payout 15.1%). 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 Liying EPTech (7820)?
The net margin of Liying EPTech is 23.4% (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 Liying EPTech (7820)?
The return on equity (ROE) of Liying EPTech is 8.7% (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 Liying EPTech (7820)?
On an EBIT basis the return on assets of Liying EPTech is 6.3% (avg 4y). 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 Liying EPTech (7820)?
The operating margin of Liying EPTech is 34.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Liying EPTech (7820)?
Revenue at Liying EPTech is growing +45.8% versus a year earlier (3y avg +13.6%). 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 Liying EPTech (7820)?
Earnings per share at Liying EPTech are growing +84.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Liying EPTech (7820) carry?
The net debt of Liying EPTech is 450M TWD (fiscal year 2025, ≈ 5.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Liying EPTech in the live analysis
One click puts Liying EPTech on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026