EN DE

Tamawood Limited (TWD) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$104M

TL Tamawood Limited TWD · AU
PriceA$2.75
Fair ValueA$1.84
Upside-33.1%
Quality61/100
Watch Tamawood Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 6.2% net margin
Low debt · generates free cash flow
8.27% dividend yield
Ranks above peers (10/15)
Moderate moat 57/100
Evidence: High Range A$1.15 – A$2.70 Share as image

Fair value as of: Jul 16, 2026

From 23 valuation models · updated 25 days ago

Share price +10.0% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (A$1.15 to A$2.70) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$2.98 A$1.54 Fair Value A$1.84 May 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$1.54 – A$2.98 · fair‑value band A$1.15 – A$2.70 · the A$2.75 price screens above the A$1.84 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

Tamawood Limited (TWD) currently trades at A$2.75, while our model-based Fair Value estimate is A$1.84, implying the stock looks roughly 33.1% overvalued today. The Quality Score stands at 61/100 (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, Tamawood Limited generated revenue of A$119M at a net margin of 6.2%. Revenue grew 37.1% year over year. It earns a return on equity of 20.7%. The stock trades on a trailing P/E of 13.1. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$1.15 (bear case) to A$2.70 (bull case); at A$2.75, 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 7% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 44% fair-value upside, at -33%, TWD 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 A$0.6400 A$0.8100 A$1.01 80
Residual Income A$0.8100 A$1.00 A$2.12 76
Rev-Margin DCF A$1.17 A$1.89 A$2.65 74
All 23 models by family
DCF Models
FCF DCF A$0.6300 A$0.8200 A$1.05 38
Owner Earnings A$1.24 A$1.62 A$2.04 31
5Y Revenue Exit A$1.17 A$1.89 A$2.78 39
5Y EBITDA Exit A$1.21 A$1.97 A$2.80 41
5Y P/E Exit A$1.41 A$2.30 A$3.20 38
10Y Revenue Exit A$0.8700 A$1.40 A$2.05 36
10Y EBITDA Exit A$0.9300 A$1.44 A$2.07 37
10Y P/E Exit A$1.04 A$1.64 A$2.31 35
Earnings-Based
Graham-Dodd A$0.9900 A$2.25 A$2.88 54
PEG = 1.0 A$0.3700 A$0.5300 A$0.6900 46
EPV A$0.9100 A$1.02 A$1.11 59
Multiples
P/E Multiple A$2.40 A$3.20 A$4.00 63
P/S Multiple A$1.86 A$2.48 A$3.09 58
P/B Multiple A$1.86 A$2.48 A$3.09 55
EV/EBIT A$2.60 A$3.48 A$4.36 53
EV/EBITDA A$1.96 A$2.62 A$3.29 54
EV/Revenue A$1.74 A$2.50 A$3.26 43
Asset-Based
NCAV (Graham) A$0.4300 A$0.5700 A$0.8600 50
Growth DCF
Growth DCF A$0.6400 A$0.8100 A$1.01 80
Rev-Margin DCF A$1.17 A$1.89 A$2.65 74
Economic Profit
Residual Income A$0.8100 A$1.00 A$2.12 76
ROIC Compounder A$0.9100 A$1.05 A$1.19 72
Growth Earnings
Growth-Adj P/E A$1.80 A$2.57 A$3.33 68

Widest divergence: Growth Earnings (A$2.57) versus Asset-Based (A$0.5700). Highest evidence: Growth DCF (80).

Notify me when TWD 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$119M
Revenue growth (YoY) +37.1%
Net margin 6.2%
Return on equity 20.7%
Free cash flow A$3.4M FY2025
P/E ratio 13.1
More key figures
Operating margin 10.6%
EPS (TTM) A$0.1900
Dividend yield 8.5%
EPS growth (YoY) +41.7%
Net cash A$932K FY2025

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 55

Profitability 69
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 18
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

Tamawood Limited, together with its subsidiaries, provides contract services for home construction and home design, and other related services in Australia. The company also involves in franchising and licensing operations; provision of consumer durables; and sale of renewable energy certificates.

Full company description

Tamawood Limited, together with its subsidiaries, provides contract services for home construction and home design, and other related services in Australia. The company also involves in franchising and licensing operations; provision of consumer durables; and sale of renewable energy certificates. Tamawood Limited was incorporated in 1989 and is based in Rocklea, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tamawood Limited reported revenue of A$100M in FY2025 versus A$97.4M in FY2021, a compound +0.8%/yr. Reported net income was A$5.8M in FY2025, compounding −2.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$100M
Latest YoY
+18.7%
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.
+4.2%
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.
+1.9%
Avg. growth/yr (25Y) 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.
+7.9%
Revenue +0.8%/yr
FY21 A$97.4M
FY22 A$88.7M
FY23 A$76.5M
FY24 A$84.5M
FY25 A$100M
Net income −2.7%/yr
FY21 A$6.5M
FY22 A$2.9M
FY23 A$2.1M
FY24 A$5.5M
FY25 A$5.8M
Character of growth · EPS growth decomposed (2014-2025) −7.7 % p.a.
Revenue per share −4.5 pp

of which total revenue −0.6 pp · buybacks/dilution −3.8 pp

EBIT margin −5.2 pp
Tax rate +0.0 pp
Residual (interest, one-offs) +1.9 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).

TWD screens 33% overvalued. Compare with D.R. Horton, Inc →

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). "Tamawood Limited Fair Value". https://www.fairvalue-calculator.com/stock/TWD

Peer Group

Residential Construction · 65 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 61 · Above median
Fair Value upside −33% · Bottom 25%
Return on equity (TTM) 21% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 37% · Top 25%
Dividend yield (TTM) 8.3% · Top 25%
Debt / equity 0.15× · Lower than median

Valuation Multiples vs Residential Construction median · lower = cheaper

P/E (TTM) 13.7× · Pricier than median
P/B 2.15× · Pricier than 75% of peers
P/S (TTM) 0.62× · Cheaper than median
P/FCF 21.5× · Pricier than 75% of peers
EV/EBITDA 6.9× · Cheaper than median
PEG 1.34× · Pricier 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 51
FUTURE 100 · sector 0
PAST 83 · sector 33
HEALTH 93 · sector 88
DIVIDEND 100 · sector 54

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

Insider activity: 40/100

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 Residential Construction stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
D.R. Horton, Inc DHI $149.39 $214.93 +44%
PulteGroup, Inc PHM $124.75 $193.56 +55%
Lennar Corporation LEN $83.89 $146.58 +75%
NVR, Inc NVR $6,479 $7,821 +21%
Toll Brothers, Inc TOL $150.76 $225.76 +50%
Taylor Morrison Home Corporation TMHC $72.13 $144.47 +100%
Installed Building Products, Inc IBP $228.65 $209.51 -8%
Meritage Homes Corporation MTH $73.83 $104.26 +41%
Champion Homes, Inc SKY $82.70 $75.12 -9%
Cavco Industries, Inc CVCO $569.16 $421.10 -26%

Compare Tamawood Limited 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 Tamawood Limited (TWD) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$1.84 versus a price of A$2.75, about −33% (overvalued).
What is the fair value of TWD?
Our model-based fair value for Tamawood Limited is A$1.84 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$2.75.
What is the quality score of TWD?
Tamawood Limited has a Quality Score of 61/100. 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 Tamawood Limited (TWD)?
Tamawood Limited reported trailing-twelve-month revenue of about A$119M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of TWD?
The net profit margin of Tamawood Limited is about 6.2%, meaning it keeps roughly 6.2% of revenue as net income. Based on the latest reported figures.
Does Tamawood Limited pay a dividend?
Tamawood Limited currently shows a dividend yield of about 8.46% 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 Tamawood 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.