EN DE

Bon Fame Co (8433) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 3.0B TWD

BF Bon Fame Co 8433 · TWO
Price55.10 TWD
Fair Value69.71 TWD
Upside+26.5%
Quality49/100
Watch Bon Fame Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.4% net margin
Low debt · negative free cash flow
7.81% dividend yield
Ranks above peers (9/13)
Narrow moat 39/100
Evidence: High Range 52.28 TWD – 87.13 TWD Share as image

Fair value as of: Jul 22, 2026

From 16 valuation models · updated 19 days ago

Share price +4.4% over the past month.

Below-average quality, screening 27% undervalued on our models.

What matters now

  • Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 52.28 TWD (bear) to 87.13 TWD (bull), base 69.71 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 49/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

108.00 TWD 32.07 TWD Fair Value 69.71 TWD Feb 2021 Aug 2026

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

How to read this chart

60‑month range 32.07 TWD – 108.00 TWD · fair‑value band 52.28 TWD – 87.13 TWD · the 55.10 TWD price screens below the 69.71 TWD fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Bon Fame Co (8433) currently trades at 55.10 TWD, while our model-based Fair Value estimate is 69.71 TWD, implying the stock looks roughly 26.5% undervalued today. The Quality Score stands at 49/100 (below-average 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, Bon Fame Co generated revenue of 3.5B TWD at a net margin of 4.4%. Revenue grew 8.3% year over year. It earns a return on equity of 6.7%. Net debt stands at 25.7M TWD. Fundamentals as of Jul 22, 2026

Our scenario range runs from 52.28 TWD (bear case) to 87.13 TWD (bull case); at 55.10 TWD, the current price sits within 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 14% below its 52-week high and 10% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at 27%, 8433 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
Residual Income 35.66 TWD 37.72 TWD 40.05 TWD 76
ROIC Compounder 59.74 TWD 68.82 TWD 78.65 TWD 72
Gordon GGM 56.78 TWD 94.32 TWD 137.03 TWD 70
All 16 models by family
DCF Models
Owner Earnings 33.82 TWD 40.48 TWD 49.57 TWD 31
Earnings-Based
Graham-Dodd 21.55 TWD 50.37 TWD 64.78 TWD 54
PEG = 1.0 8.61 TWD 12.29 TWD 15.98 TWD 46
EPV 58.26 TWD 64.65 TWD 70.18 TWD 59
Dividend Discount
Gordon GGM 56.78 TWD 94.32 TWD 137.03 TWD 70
DDM Multi-Stage 56.78 TWD 82.58 TWD 109.96 TWD 61
Multiples
P/E Multiple 52.28 TWD 69.71 TWD 87.13 TWD 63
P/S Multiple 40.40 TWD 53.86 TWD 67.33 TWD 58
P/B Multiple 40.40 TWD 53.86 TWD 67.33 TWD 55
EV/EBIT 111.93 TWD 143.34 TWD 174.74 TWD 53
EV/EBITDA 94.90 TWD 120.63 TWD 146.35 TWD 54
EV/Revenue 71.42 TWD 94.43 TWD 117.44 TWD 43
Asset-Based
NCAV (Graham) 21.96 TWD 29.43 TWD 43.92 TWD 50
Economic Profit
Residual Income 35.66 TWD 37.72 TWD 40.05 TWD 76
ROIC Compounder 59.74 TWD 68.82 TWD 78.65 TWD 72
Growth Earnings
Growth-Adj P/E 39.39 TWD 56.27 TWD 73.15 TWD 68

Widest divergence: Dividend Discount (82.58 TWD) versus Asset-Based (29.43 TWD). Highest evidence: Residual Income (76).

Notify me when 8433 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.5B TWD
Revenue growth (YoY) +8.3%
Net margin 4.4%
Return on equity 6.7%
Free cash flow −52.2M TWD FY2025
P/E ratio 17.5
More key figures
Operating margin 7.4%
EPS (TTM) 3.05 TWD
Dividend yield 7.9%
EPS growth (YoY) -33.8%
Net debt 25.7M TWD FY2025

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 47 · Market factors (momentum, volatility) 49

Profitability 36
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 71
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

Bon Fame Co., Ltd. operates in fashionable hair accessories, combs, jewelry and packaging in Taiwan. It offers hairstyling, beauty tools, bags and purses, fashion accessories, events, novelty, sporting goods, health care and beauty, personal care, and adapter products. The company was founded in 1974 and is based in Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bon Fame Co reported revenue of 3.5B TWD in FY2025 versus 2.8B TWD in FY2021, a compound +5.4%/yr. Reported net income was 173M TWD in FY2025, compounding −4.6%/yr from FY2021.

Growth Quality 40/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
3.5B TWD
Latest YoY
−3.5%
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.
+3.5%
Avg. growth/yr (5Y) 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.
+9.0%
Avg. growth/yr (8Y) 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.
+2.5%
Revenue +5.4%/yr
FY21 2.8B TWD
FY22 3.1B TWD
FY23 3.5B TWD
FY24 3.6B TWD
FY25 3.5B TWD
Net income −4.6%/yr
FY21 209M TWD
FY22 504M TWD
FY23 490M TWD
FY24 530M TWD
FY25 173M TWD

Watch 8433: 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). "Bon Fame Co Fair Value". https://www.fairvalue-calculator.com/stock/8433

Peer Group

Specialty Retail · 221 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 49 · Below median
Fair Value upside +27% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 7.8% · Top 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 17.8× · Pricier than median
P/B 1.24× · Cheaper than median
P/S (TTM) 0.84× · Pricier than median
EV/EBITDA 4.6× · 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 69 · sector 29
FUTURE 42 · sector 23
PAST 27 · sector 27
HEALTH 93 · sector 94
DIVIDEND 100 · sector 51

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 Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Bon Fame 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 Bon Fame Co (8433) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 69.71 TWD versus a price of 55.10 TWD, about +27% (undervalued).
What is the fair value of 8433?
Our model-based fair value for Bon Fame Co is 69.71 TWD (as of Jul 22, 2026), built from audited fundamentals. The current price is 55.10 TWD.
What is the quality score of 8433?
Bon Fame Co has a Quality Score of 49/100. 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 Bon Fame Co (8433)?
Bon Fame Co reported trailing-twelve-month revenue of about 3.5B TWD (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 8433?
The net profit margin of Bon Fame Co is about 4.4%, meaning it keeps roughly 4.4% of revenue as net income. Based on the latest reported figures.
Does Bon Fame Co pay a dividend?
Bon Fame Co currently shows a dividend yield of about 7.91% relative to its recent price (as of Jul 22, 2026).

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 Bon Fame 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.