EN DE

FOS Capital Limited (FOS) Fair Value & Analysis

Industrials · AU · Market cap A$8.2M

FC FOS Capital Limited FOS · AU
PriceA$0.1400
Fair ValueA$0.2800
Upside+100.0%
Quality50/100
Watch FOS Capital Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -1.9% net margin
generates free cash flow
8.33% dividend yield
Mixed vs. peers (6/12)
Narrow moat 23/100
Evidence: High Range A$0.2100 – A$0.3600 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Share price +16.7% over the past month.

A solid business, screening 100% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (A$0.2100). The market is more pessimistic than our downside scenario.
  • Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.3818 A$0.1000 Fair Value A$0.2800 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$0.1000 – A$0.3818 · fair‑value band A$0.2100 – A$0.3600 · the A$0.1400 price screens below the A$0.2800 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

FOS Capital Limited (FOS) currently trades at A$0.1400, while our model-based Fair Value estimate is A$0.2800, implying the stock looks roughly 100.0% undervalued today. The Quality Score stands at 50/100 (solid quality), in the Industrials 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, FOS Capital Limited generated revenue of A$23.8M at a net margin of -1.9%. Revenue declined 11.9% year over year. It earns a return on equity of -4.0%. Net debt stands at A$4.2M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$0.2100 (bear case) to A$0.3600 (bull case); at A$0.1400, the current price sits below 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 57% below its 52-week high and 22% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 100%, FOS 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 A$0.1500 A$0.1500 A$0.1400 76
Growth DCF A$0.4100 A$0.6200 A$0.9900 72
Gordon GGM A$0.0500 A$0.0900 A$0.1200 70
All 26 models by family
DCF Models
FCF DCF A$0.4300 A$0.5900 A$1.05 38
Owner Earnings A$0.4700 A$0.8900 A$1.62 31
5Y Revenue Exit A$0.3200 A$0.4900 A$0.8400 39
5Y EBITDA Exit A$0.4800 A$0.8100 A$1.47 41
5Y P/E Exit A$0.3100 A$0.5800 A$0.9300 38
10Y Revenue Exit A$0.3500 A$0.6400 A$0.7900 36
10Y EBITDA Exit A$0.4600 A$0.9300 A$1.75 37
10Y P/E Exit A$0.3600 A$0.6300 A$1.05 35
Earnings-Based
Graham-Dodd A$0.0900 A$0.6400 A$0.9000 54
Lynch FV A$0.2800 A$0.4000 A$0.5200 50
PEG = 1.0 A$0.2800 A$0.4000 A$0.5200 46
EPV A$0.1700 A$0.1800 A$0.1900 59
Dividend Discount
Gordon GGM A$0.0500 A$0.0900 A$0.1200 70
DDM Multi-Stage A$0.0500 A$0.0900 A$0.1000 61
Multiples
P/E Multiple A$0.2100 A$0.2800 A$0.3600 63
P/S Multiple A$0.1700 A$0.2300 A$0.2900 58
P/B Multiple A$0.1700 A$0.2300 A$0.2900 55
EV/EBIT A$0.3300 A$0.4200 A$0.5200 53
EV/EBITDA A$0.5100 A$0.6600 A$0.8200 54
EV/Revenue A$0.2400 A$0.3300 A$0.4200 43
Asset-Based
NCAV (Graham) A$0.1000 A$0.1400 A$0.2100 50
Growth DCF
Growth DCF A$0.4100 A$0.6200 A$0.9900 72
Rev-Margin DCF A$0.3300 A$0.5500 A$0.9900 67
Economic Profit
Residual Income A$0.1500 A$0.1500 A$0.1400 76
ROIC Compounder A$0.1700 A$0.1800 A$0.1900 67
Growth Earnings
Growth-Adj P/E A$0.3500 A$0.5000 A$0.6400 68

Widest divergence: DCF Models (A$0.6300) versus Dividend Discount (A$0.0900). Highest evidence: Residual Income (76).

Notify me when FOS reaches fair value

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

Key figures & financial health

Revenue (TTM) A$23.8M
Revenue growth (YoY) -11.9%
Net margin -1.9%
Return on equity -4.0%
Free cash flow A$2.3M FY2025
Operating margin 1.5%
More key figures
EPS (TTM) A$-0.0100
Dividend yield 8.3%
EPS growth (YoY) -71.7%
Net debt A$4.2M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 55 · Market factors (momentum, volatility) 27

Profitability 50
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 49
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

FOS Capital Limited, through its subsidiaries, manufactures and distributes commercial luminaires, outdoor fittings, linear extruded lighting, and architectural lighting solutions in Australia and New Zealand.

Full company description

FOS Capital Limited, through its subsidiaries, manufactures and distributes commercial luminaires, outdoor fittings, linear extruded lighting, and architectural lighting solutions in Australia and New Zealand. The company's brand portfolio includes VEKTA PROFILES, FREND Lighting, megabay, formalighting, JSB, Ghm Eclatec, Securlite durable light, Ecopoint by FOS lighting, Luceplan, Aqua, TAL, liting youngkong, Pixon Technology, RP Group; Klik System, Glowing Structures, Aldridge, and Hawko Lighting. The company was incorporated in 2019 and is based in Richmond, Australia. FOS Capital Limited is a subsidiary of SKM Investment Group Pty Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

FOS Capital Limited reported revenue of A$25.5M in FY2025 versus A$8.2M in FY2021, a compound +33.0%/yr. Reported net income was A$933K in FY2025, compounding +5.9%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$25.5M
Latest YoY
+3.9%
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.
+23.6%
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.
+35.7%
Avg. growth/yr (7Y) 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.
+22.1%
Revenue +33.0%/yr
FY21 A$8.2M
FY22 A$13.5M
FY23 A$17.1M
FY24 A$24.5M
FY25 A$25.5M
Net income +5.9%/yr
FY21 A$742K
FY22 A$349K
FY23 A$584K
FY24 A$632K
FY25 A$933K

Watch FOS: 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). "FOS Capital Limited Fair Value". https://www.fairvalue-calculator.com/stock/FOS

Peer Group

Electrical Equipment & Parts · 526 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 50 · Below median
Fair Value upside +100% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) 1% · Below median
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 8.3% · Top 25%

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/B 0.41× · Cheaper than 75% of peers
P/S (TTM) 0.25× · Cheaper than 75% of peers
P/FCF 2.5× · Cheaper than median
EV/EBITDA 3.0× · Cheaper than 75% of peers

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 100 · sector 0
FUTURE 0 · sector 57
PAST 0 · sector 26
HEALTH 0 · sector 97
DIVIDEND 100 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare FOS Capital Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 FOS Capital Limited (FOS) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$0.2800 versus a price of A$0.1400, about +100% (undervalued).
What is the fair value of FOS?
Our model-based fair value for FOS Capital Limited is A$0.2800 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$0.1400.
What is the quality score of FOS?
FOS Capital Limited has a Quality Score of 50/100. 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 FOS Capital Limited (FOS)?
FOS Capital Limited reported trailing-twelve-month revenue of about A$23.8M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of FOS?
The net profit margin of FOS Capital Limited is about -1.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does FOS Capital Limited pay a dividend?
FOS Capital Limited currently shows a dividend yield of about 7.14% relative to its recent price (as of Jul 16, 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 FOS Capital Limited 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.