EN DE

Power Wind Health Industry Incorporated (8462) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 12.6B TWD

PW Power Wind Health Industry Incorporated 8462 · TW
Price171.50 TWD
Fair Value123.60 TWD
Upside-27.9%
Quality66/100
Watch Power Wind Health Industry Incorporated for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.6% net margin
Low debt · generates free cash flow
4.75% dividend yield
Ranks above peers (10/14)
Wide moat 66/100
Evidence: High Range 88.13 TWD – 287.04 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price +7.9% over the past month.

A solid business, but screening 28% overvalued on our models.

What matters now

  • The model range is unusually wide (88.13 TWD to 287.04 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

172.00 TWD 92.92 TWD Fair Value 123.60 TWD Mar 2021 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

60‑month range 92.92 TWD – 172.00 TWD · fair‑value band 88.13 TWD – 287.04 TWD · the 171.50 TWD price screens above the 123.60 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

Power Wind Health Industry Incorporated (8462) currently trades at 171.50 TWD, while our model-based Fair Value estimate is 123.60 TWD, implying the stock looks roughly 27.9% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Power Wind Health Industry Incorporated generated revenue of 6.1B TWD at a net margin of 11.0%. Revenue grew 20.5% year over year. It earns a return on equity of 30.4%. Net debt stands at 6.3B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 88.13 TWD (bear case) to 287.04 TWD (bull case); at 171.50 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 near its 52-week high and 45% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at -28%, 8462 screens richer 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 291.62 TWD 577.65 TWD 1,108 TWD 80
Residual Income 54.18 TWD 69.41 TWD 347.99 TWD 76
Rev-Margin DCF 141.55 TWD 226.11 TWD 348.41 TWD 74
All 26 models by family
DCF Models
FCF DCF 303.16 TWD 520.57 TWD 1,113 TWD 38
Owner Earnings 232.64 TWD 497.72 TWD 1,038 TWD 31
5Y Revenue Exit 141.55 TWD 218.68 TWD 342.37 TWD 39
5Y EBITDA Exit 255.64 TWD 470.90 TWD 811.26 TWD 41
5Y P/E Exit 189.07 TWD 336.99 TWD 518.86 TWD 38
10Y Revenue Exit 186.96 TWD 295.02 TWD 426.73 TWD 36
10Y EBITDA Exit 268.98 TWD 502.73 TWD 909.45 TWD 37
10Y P/E Exit 222.59 TWD 381.55 TWD 634.29 TWD 35
Earnings-Based
Graham-Dodd 56.34 TWD 371.37 TWD 519.89 TWD 54
Lynch FV 108.29 TWD 154.69 TWD 201.10 TWD 50
PEG = 1.0 108.29 TWD 154.69 TWD 201.10 TWD 46
EPV 96.68 TWD 111.06 TWD 123.64 TWD 59
Dividend Discount
Gordon GGM 38.08 TWD 79.17 TWD 125.59 TWD 70
DDM Multi-Stage 38.08 TWD 66.76 TWD 83.09 TWD 61
Multiples
P/E Multiple 136.71 TWD 182.28 TWD 227.86 TWD 63
P/S Multiple 67.92 TWD 90.56 TWD 113.19 TWD 58
P/B Multiple 88.13 TWD 117.50 TWD 146.88 TWD 55
EV/EBIT 161.64 TWD 212.06 TWD 262.48 TWD 53
EV/EBITDA 243.45 TWD 321.14 TWD 398.83 TWD 54
EV/Revenue 73.77 TWD 100.94 TWD 128.11 TWD 43
Asset-Based
NCAV (Graham) 14.69 TWD 19.68 TWD 29.38 TWD 50
Growth DCF
Growth DCF 291.62 TWD 577.65 TWD 1,108 TWD 80
Rev-Margin DCF 141.55 TWD 226.11 TWD 348.41 TWD 74
Economic Profit
Residual Income 54.18 TWD 69.41 TWD 347.99 TWD 76
ROIC Compounder 110.50 TWD 145.06 TWD 189.23 TWD 72
Growth Earnings
Growth-Adj P/E 154.56 TWD 220.80 TWD 287.04 TWD 68

Widest divergence: DCF Models (381.55 TWD) versus Asset-Based (19.68 TWD). Highest evidence: Growth DCF (80).

Notify me when 8462 reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.1B TWD
Revenue growth (YoY) +20.5%
Net margin 11.0%
Return on equity 30.4%
Free cash flow 1.5B TWD FY2025
P/E ratio 18.9
More key figures
Operating margin 17.3%
EPS (TTM) 8.29 TWD
EPS growth (YoY) +58.8%
Net debt 6.3B TWD FY2025

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 75

Profitability 50
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 82
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

Power Wind Health Industry Incorporated engages in the operation of membership-based chain sports and fitness centers, and recreational sports venues in Taiwan. The company provides sports training and other services.

Full company description

Power Wind Health Industry Incorporated engages in the operation of membership-based chain sports and fitness centers, and recreational sports venues in Taiwan. The company provides sports training and other services. It operates under the Fitness Factory, CraZy Jump, KILL ZONE Laser Battlefield, Sklub Sports Club, Human Body Workshop, Let's Roll, Baiwen Nanzi Football Development Center, Buddy Body Workshop, and Attackers FC brands. The company was founded in 2005 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Power Wind Health Industry Incorporated reported revenue of 6.1B TWD in FY2025 versus 2.6B TWD in FY2021, a compound +23.5%/yr. Reported net income was 666M TWD in FY2025.

Growth Quality 92/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
6.1B TWD
Latest YoY
+18.4%
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.
+18.9%
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.
+10.5%
Avg. growth/yr (13Y) 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.
+23.1%
Revenue +23.5%/yr
FY21 2.6B TWD
FY22 3.6B TWD
FY23 4.3B TWD
FY24 5.1B TWD
FY25 6.1B TWD
Net income
FY21 −142M TWD
FY22 71.0M TWD
FY23 112M TWD
FY24 370M TWD
FY25 666M TWD
Character of growth · EPS growth decomposed (2014-2025) +8.1 % p.a.
Revenue per share +11.8 pp

of which total revenue +17.1 pp · buybacks/dilution −5.4 pp

EBIT margin −1.0 pp
Tax rate −0.5 pp
Residual (interest, one-offs) −2.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

8462 screens 28% overvalued. Compare with ANTA Sports Products Limited →

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). "Power Wind Health Industry Incorporated Fair Value". https://www.fairvalue-calculator.com/stock/8462

Peer Group

Leisure · 190 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 66 · Top 25%
Fair Value upside −28% · Below median
Return on equity (TTM) 30% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 20% · Top 25%
Dividend yield (TTM) 4.8% · Top 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 18.9× · Cheaper than median
P/B 5.34× · Pricier than 75% of peers
P/S (TTM) 1.99× · Pricier than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 7.7× · 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 0 · sector 14
FUTURE 100 · sector 18
PAST 100 · sector 19
HEALTH 91 · sector 94
DIVIDEND 95 · sector 51

VALUE 0: the price sits above our fair-value range.

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

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare Power Wind Health Industry Incorporated 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 Power Wind Health Industry Incorporated (8462) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 123.60 TWD versus a price of 171.50 TWD, about −28% (overvalued).
What is the fair value of 8462?
Our model-based fair value for Power Wind Health Industry Incorporated is 123.60 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 171.50 TWD.
What is the quality score of 8462?
Power Wind Health Industry Incorporated has a Quality Score of 66/100. 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 Power Wind Health Industry Incorporated (8462)?
Power Wind Health Industry Incorporated reported trailing-twelve-month revenue of about 6.1B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 8462?
The net profit margin of Power Wind Health Industry Incorporated is about 11.0%, meaning it keeps roughly 11.0% 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 Power Wind Health Industry Incorporated 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.