Tidehold Development Valuation

Q: What is the Fair Price of 9902 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

9902 (NT$17.65) is trading above our estimate of [[fair value]] (NT$5.97)

Is 9902 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 9902 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9902 (NT$17.65) is trading above our estimate of fair value (NT$5.97)

Significantly Below Fair Value: 9902 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9902?

Key metric: As 9902 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 9902. This is calculated by dividing 9902's market cap by their current earnings.
What is 9902's PE Ratio?
PE Ratio	22.2x
Earnings	NT$78.00m
Market Cap	NT$1.72b

9902 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.7x
Enterprise Value/EBITDA	68.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 9902's PE Ratio compare to its peers?

The above table shows the PE ratio for 9902 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	22.8x
6574 Mikobeaute International	32.9x	n/a	NT$1.2b
2937 Gseven	11.5x	n/a	NT$1.4b
9960 Dacome International	12.4x	n/a	NT$865.0m
2906 Collins	34.4x	n/a	NT$3.7b
9902 Tidehold Development	22.2x	n/a	NT$1.7b

Price-To-Earnings vs Peers: 9902 is good value based on its Price-To-Earnings Ratio (22.2x) compared to the peer average (22.8x).

Price to Earnings Ratio vs Industry

How does 9902's PE Ratio compare vs other companies in the Asian Retail Distributors Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 9902 is expensive based on its Price-To-Earnings Ratio (22.2x) compared to the Asian Retail Distributors industry average (19.7x).

Price to Earnings Ratio vs Fair Ratio

What is 9902's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9902 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	22.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 9902's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Lifestyle Global Enterprise

NT$837.4m

Engages in the provision of sofas, chairs, and other wooden and leather furniture worldwide.

8066

NT$28.25

-1.9%

-3.7%

Munsin Garment

NT$3.1b

Manufactures and trades in various ready-made garments and knitwear in Taiwan.

2916

NT$48.50

-0.4%

2.8%

Scan-D

NT$1.9b

Engages in the wholesale and retail of furniture, beddings, fixtures, and kitchen equipment in Taiwan and Singapore.

6195

NT$37.55

-9.3%