EN DE

GOMAJI Corp. LTD (8472) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.3B TWD (≈ $39.7M)

What is GOMAJI Corp. LTD really worth?

GC GOMAJI Corp. LTD 8472 · TWO
Price71.10 TWD
Fair Value6.97 TWD
Upside−90.2%
Quality46/100

Below-average quality, and trading another 920% above our fair value of 6.97 TWD.

As of Aug 19, 2026, the fair value of GOMAJI Corp. LTD is 6.97 TWD per share against a price of 71.10 TWD, so the fair value sits 90% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch GOMAJI Corp. LTD for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Expensive Growth (revenue 5y +2.9 %/yr)
!Loss-making · -1.7% net margin
!Moderate debt · negative free cash flow
!Trails peers (3/10)
!Narrow moat 13/100
!Evidence only low, so the estimate is less certain
!Weak on dividend: 12 out of 100
Evidence: Low Range 4.03 TWD – 9.28 TWD

Fair value as of: Aug 19, 2026

From 3 valuation models · updated 17 days ago

Share price +4.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (9.28 TWD). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (4.03 TWD to 9.28 TWD) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

106.50 TWD 21.55 TWD Fair Value 6.97 TWD Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

60‑month range 21.55 TWD – 106.50 TWD · fair‑value band 4.03 TWD – 9.28 TWD · the 71.10 TWD price screens above the 6.97 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

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

Analysis

GOMAJI Corp. LTD (8472) currently trades at 71.10 TWD, while our model-based Fair Value estimate is 6.97 TWD, implying the stock looks roughly 920.4% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical sector. Bull case: the Asset-Based group reads highest at a median of 10.22 TWD per share, and 0 of the 3 models we run sit above the 71.10 TWD price. Bear case: the Dividend Discount group reads lowest at 7.03 TWD, and 3 of the 3 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, GOMAJI Corp. LTD generated revenue of 521M TWD at a net margin of −1.7%. Revenue grew 51.4% year over year. It earns a return on equity of −3.3%. Net debt stands at 165M TWD. Fundamentals as of Aug 19, 2026

Our scenario range runs from 4.03 TWD (bear case) to 9.28 TWD (bull case); at 71.10 TWD, the current price sits above 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 33% below its 52-week high and 158% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −51% fair-value upside, at −90%, 8472 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Gordon GGM 4.27 TWD 7.70 TWD 10.60 TWD 68
DDM Multi-Stage 4.27 TWD 7.03 TWD 8.23 TWD 67
NCAV (Graham) 7.63 TWD 10.22 TWD 15.25 TWD 54
All 3 models by family
Dividend Discount
Gordon GGM 4.27 TWD 7.70 TWD 10.60 TWD 68
DDM Multi-Stage 4.27 TWD 7.03 TWD 8.23 TWD 67
Asset-Based
NCAV (Graham) 7.63 TWD 10.22 TWD 15.25 TWD 54

Widest divergence: Asset-Based (10.22 TWD) versus Dividend Discount (7.03 TWD). Highest evidence: Gordon GGM (68).

Notify me when 8472 reaches fair value

Put 8472 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 2.41 TTM
EPS (TTM) −1.31 TWD
Dividend yield 0.6%
Net margin −4.9% FY2025
Return on equity −3.3% TTM
Return on assets (EBIT) −4.2% avg 5y
More key figures
Profitability
Operating margin −6.4% TTM
Growth
Revenue (TTM) 521M TWD TTM
Revenue growth (YoY) +53.7% 3y avg +13.0%
Balance sheet & cash flow
Free cash flow −4.1M TWD FY2025
Net debt 165M TWD FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 42 · Market factors (momentum, volatility) 42

Profitability 14
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 23
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

GOMAJI Corp., LTD provides e-commerce and advertising services in Taiwan. It operates an online trading platform that offers fixed discounts and discounted goods by signing agreements with brand chain restaurants, theme restaurants, spas, health massage parlours, cinemas, and other establishments offering food, drink, and entertainment.

Full company description

GOMAJI Corp., LTD provides e-commerce and advertising services in Taiwan. It operates an online trading platform that offers fixed discounts and discounted goods by signing agreements with brand chain restaurants, theme restaurants, spas, health massage parlours, cinemas, and other establishments offering food, drink, and entertainment. The company was founded in 1999 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

GOMAJI Corp. LTD reported revenue of 478M TWD in FY2025 versus 305M TWD in FY2021, a compound +11.9%/yr. Reported net income was −23.3M TWD in FY2025.

Growth Quality 18/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
478M TWD
Latest YoY
+41.8%
Avg. revenue 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.
+13.0%
Avg. revenue 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.
+2.9%
Avg. revenue growth/yr (6Y) 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.
+1.2%
EBIT margin (trend) 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.
14.3% (2020) → −6.4% (2025)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +11.9%/yr
FY21 305M TWD
FY22 332M TWD
FY23 389M TWD
FY24 337M TWD
FY25 478M TWD
Net income
FY21 10.8M TWD
FY22 −82.7M TWD
FY23 −51.8M TWD
FY24 −78.5M TWD
FY25 −23.3M TWD

8472 screens 920% overvalued. Compare with Amazon.com, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "GOMAJI Corp. LTD Fair Value". https://www.fairvalue-calculator.com/stock/8472.TWO

Peer Group

Internet Retail · 103 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 46 · Bottom 25%
Return on assets −1% · Below median
Net margin (TTM) −2% · Below median
Operating margin (TTM) −6% · Bottom 25%
Revenue growth 54% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%
Debt / equity 0.83× · Higher than 75% of peers

Valuation Multiples vs Internet Retail median · lower = cheaper

P/B 0.15× · Cheaper than 75% of peers
P/S (TTM) 0.08× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 27
FUTURE100 · sector 52
PAST0 · sector 12
HEALTH59 · sector 94
DIVIDEND12 · sector 37

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

Similar stocks

10 more Internet Retail stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Amazon.com, Inc AMZN $258.51 $127.67 −51%
Alibaba Group 89988 HK$97.45 HK$48.38 −50%
PDD Holdings PDD $85.69 $225.48 +163%
MercadoLibre, Inc MELI $1,966 $798.98 −59%
DoorDash, Inc DASH $222.00 $38.64 −83%
Sea Limited SE $118.32 $52.70 −55%
JD.com, Inc 89618 ¥95.45 ¥73.98 −22%
eBay Inc EBAY $105.62 $60.13 −43%
Coupang, Inc CPNG $16.32 $2.79 −83%
Delivery Hero SE DHER €36.47 €12.71 −65%

Compare GOMAJI Corp. LTD 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is GOMAJI Corp. LTD (8472) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of 6.97 TWD versus a price of 71.10 TWD, about −90% upside (overvalued).
What is the fair value of 8472?
Our model-based fair value for GOMAJI Corp. LTD is 6.97 TWD (as of Aug 19, 2026), built from audited fundamentals. The current price: 71.10 TWD.
What is the quality score of 8472?
GOMAJI Corp. LTD has a Quality Score of 46/100. 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 GOMAJI Corp. LTD (8472)?
Our model-based price target is the fair value of 6.97 TWD (as of Aug 19, 2026) from 3 valuation models. Cautious scenario 4.03 TWD, optimistic scenario 9.28 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the GOMAJI Corp. LTD stock forecast for 2026?
Our models put fair value at 6.97 TWD, about −90% upside versus a price of 71.10 TWD (overvalued). Cautious scenario 4.03 TWD, optimistic scenario 9.28 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of GOMAJI Corp. LTD (8472)?
GOMAJI Corp. LTD reported trailing-twelve-month revenue of about 521M TWD (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 8472?
The net profit margin of GOMAJI Corp. LTD is about −1.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does GOMAJI Corp. LTD pay a dividend?
GOMAJI Corp. LTD currently shows a dividend yield of about 0.61% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch GOMAJI Corp. LTD in the live analysis

One click puts GOMAJI Corp. LTD on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.