HIM International Music (8446) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of HIM International Music stock TWD 109, price TWD 82.90, upside +31.2%, quality 80 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 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
60‑month range 52.70 TWD – 122.28 TWD · fair‑value band 86.72 TWD – 133.36 TWD · the 82.90 TWD price screens below the 108.80 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow HIM International Music in your weekly email
Every Wednesday you see whether HIM International Music 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.
HIM International Music Inc. engages in the recording and distribution of music. It also offers copyright licensing and artist management services. The company was founded in 1988 and is headquartered in Taipei, Taiwan.
Stock analysis
HIM International Music (8446) currently trades at 82.90 TWD, while our model-based Fair Value estimate is 108.80 TWD, implying the stock looks roughly 24% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 171.20 TWD per share, and 16 of the 24 models we run sit above the 82.90 TWD price.
Bear case: the Asset-Based group reads lowest at 16.32 TWD, and 8 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 86.72 TWD (bear) to 133.36 TWD (bull), the price of 82.90 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 80/100 (high quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
HIM International Music reported revenue of 1.1B TWD in FY2025 versus 837M TWD in FY2021, a compound +6.7%/yr. Reported net income was 545M TWD in FY2025, compounding +11.9%/yr from FY2021.
Key figures
Market cap 4.4B TWD (≈ $134M) Micro · P/E ratio 10.6 · P/S ratio 3.71 · EPS (TTM) 7.82 TWD · Dividend yield 9.7% · Net margin 35.2% · Return on equity 20.6% · Return on assets (EBIT) 15.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 85 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 31%, 8446 screens cheaper than that median.
Fair Value models
Bear86.72 TWDFair Value 108.80 TWDBull133.36 TWD
Price 82.90 TWD · Upside +31.2%
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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−21.1%
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.
+6.5%
Revenue growth 5 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.
−1.4%
Start year 2020 (pandemic). Over 10 years: +0.3% a year
Revenue growth 10 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.
+0.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 5 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. 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.
+11.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.6%
Dividend (yield on the price)9.7%
Profit margin 2020 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.54% → 42%
⚠ Revenue per share shrinking 3.9%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−3.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −4.9% a year for the price.
Compare HIM International Music with another stock
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.Entertainment · 221 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score80 · Top 25%
Fair Value upside+31.2% · Above median
Profitability
Return on equity (12 months)20.6% · Top 25%
Return on assets18.7% · Top 25%
Net margin (12 months)35.2% · Top 25%
Operating margin (12 months)36.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)36.0% · Top 25%
Dividend yield (12 months)9.7% · Top 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Entertainment median · lower = cheaper
P/E (12 months)10.6× · Cheaper than median
P/B1.97× · Pricier than median
P/S (12 months)3.71× · Pricier than median
Price / free cash flow (fiscal year)10.3× · Cheaper than median
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). "HIM International Music Fair Value". https://www.fairvalue-calculator.com/stock/8446
Frequently asked questions
Is HIM International Music (8446) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 108.80 TWD versus a price of 82.90 TWD, about +31% upside (undervalued).
What is the fair value of 8446?
Our model-based fair value for HIM International Music is 108.80 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 82.90 TWD.
What is the quality score of 8446?
HIM International Music has a Quality Score of 80/100. 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 HIM International Music (8446)?
Our model-based price target is the fair value of 108.80 TWD (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 86.72 TWD, optimistic scenario 133.36 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the HIM International Music stock forecast for 2026?
Our models put fair value at 108.80 TWD, about +31% upside versus a price of 82.90 TWD (undervalued). Cautious scenario 86.72 TWD, optimistic scenario 133.36 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of HIM International Music (8446)?
HIM International Music reported trailing-twelve-month revenue of about 1.2B TWD (latest available figure, as of Nov 8, 2026).
Does HIM International Music pay a dividend?
HIM International Music currently shows a dividend yield of 9.65% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of HIM International Music (8446) and when is the ex-dividend date?
HIM International Music pays a dividend of 8.00 TWD per share a year, a dividend yield of 9.7%. The last ex-dividend date was Apr 16, 2026. A dividend has been paid every year since at least 2013. The payout ratio is 102% of earnings. Free cash flow covers the dividend 1.01 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into HIM International Music (8446)?
For today's price to be fair in a discounted-cash-flow model, HIM International Music would have to grow free cash flow by -3.4 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 8446 use?
Our models discount HIM International Music at 11.8 %: a base by market capitalisation (micro), damped by beta 0.09, 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 HIM International Music that is -3.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has HIM International Music (8446) delivered so far?
Over the past 5 years revenue at HIM International Music grew -1.4 % a year. The price currently implies free-cash-flow growth of -3.4 % 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 HIM International Music (8446) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into HIM International Music (-3.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of HIM International Music (8446)?
The free-cash-flow yield on the price is 9.74 %: that much free cash flow HIM International Music produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HIM International Music (8446)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HIM International Music it is 108.80 TWD per share (as of Nov 8, 2026), against a price of 82.90 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is HIM International Music stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 8446 trades below its calculated fair value: price 82.90 TWD, fair value 108.80 TWD, a gap of about +31% (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 8446?
No. The price is what the market pays today (82.90 TWD); the fair value is what the company's own numbers justify (108.80 TWD). For HIM International Music the two are 25.90 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is HIM International Music worth?
The market values HIM International Music at about 4.4B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 82.90 TWD; our models calculate a fair value of 108.80 TWD per share.
What do the bullish and bearish scenarios say about 8446?
Our models span a range for HIM International Music: cautious scenario 86.72 TWD, base 108.80 TWD, optimistic 133.36 TWD per share (as of Nov 8, 2026, price 82.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8446?
HIM International Music trades at a price-to-earnings ratio of 10.6 (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 108.80 TWD is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 11.4. Other multiples: P/B 2.0, P/S 3.7, EV/EBITDA 6.4.
How solid is the balance sheet of HIM International Music (8446)?
Balance-sheet figures for HIM International Music (as of Nov 8, 2026): return on equity 20.6%, debt of 0.03 per unit of equity. They feed the Quality Score of 80/100, which measures business quality independently of the share price.
How far is 8446 from its 52-week high?
HIM International Music trades at 82.90 TWD, about 10% below its 52-week high of 91.93 TWD and at the low of 82.90 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 108.80 TWD is for.
Which stocks are comparable to HIM International Music?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO 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 HIM International Music stock attractive at the current price?
The data as of Nov 8, 2026: price 82.90 TWD, calculated fair value 108.80 TWD (+31%), Quality Score 80/100, from 24 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 8446 calculated?
We run HIM International Music through 24 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 108.80 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. HIM International Music currently trades 24% 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 HIM International Music (8446)?
The closing price on Nov 6, 2026 was 82.90 TWD. Our model-based fair value is 108.80 TWD, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HIM International Music right now?
The rarer combination: high quality (80/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (86.72 TWD). The market is more pessimistic than our downside scenario.
Key figures of HIM International Music
How large is the market capitalisation of HIM International Music (8446)?
The market capitalisation of HIM International Music is 4.4B TWD (≈ $134M). 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 HIM International Music (8446)?
The price-to-sales ratio of HIM International Music is 3.71 (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 HIM International Music (8446)?
Earnings per share at HIM International Music are 7.82 TWD (price ÷ EPS = P/E 10.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of HIM International Music (8446)?
The dividend yield of HIM International Music is 9.7% (payout 102%). 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 HIM International Music (8446)?
The net margin of HIM International Music is 35.2% (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 HIM International Music (8446)?
The return on equity (ROE) of HIM International Music is 20.6% (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 HIM International Music (8446)?
On an EBIT basis the return on assets of HIM International Music is 15.7% (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 HIM International Music (8446)?
The operating margin of HIM International Music is 36.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HIM International Music (8446)?
Revenue at HIM International Music is growing +36.0% versus a year earlier (3y avg +6.5%). 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 HIM International Music (8446)?
Earnings per share at HIM International Music are growing −30.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does HIM International Music (8446) carry?
The net debt of HIM International Music is 175M TWD (fiscal year 2021, ≈ 0.4 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 HIM International Music in the live analysis
One click puts HIM International Music 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