
Gourmet Master Co Ltd
TWSE:2723

Intrinsic Value
The intrinsic value of one
Gourmet Master Co Ltd
stock under the Base Case scenario is
144.14
TWD.
Compared to the current market price of 91.8 TWD,
Gourmet Master Co Ltd
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gourmet Master Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Gourmet Master Co Ltd
Balance Sheet Decomposition
Gourmet Master Co Ltd
Current Assets | 6.6B |
Cash & Short-Term Investments | 4.8B |
Receivables | 544.9m |
Other Current Assets | 1.3B |
Non-Current Assets | 12.9B |
Long-Term Investments | 633.1m |
PP&E | 11.6B |
Intangibles | 30.3m |
Other Non-Current Assets | 606.1m |
Free Cash Flow Analysis
Gourmet Master Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Gourmet Master Co Ltd
Revenue
|
19B
TWD
|
Cost of Revenue
|
-7.7B
TWD
|
Gross Profit
|
11.3B
TWD
|
Operating Expenses
|
-10.1B
TWD
|
Operating Income
|
1.1B
TWD
|
Other Expenses
|
-552.2m
TWD
|
Net Income
|
589.9m
TWD
|
Profitability Score
Profitability Due Diligence
Gourmet Master Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Gourmet Master Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Gourmet Master Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Gourmet Master Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Gourmet Master Co Ltd
According to Wall Street analysts, the average 1-year price target for
Gourmet Master Co Ltd
is 102.41 TWD
with a low forecast of 85.85 TWD and a high forecast of 128.1 TWD.
Dividends
Current shareholder yield for Gourmet Master Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Gourmet Master Co Ltd
stock under the Base Case scenario is
144.14
TWD.
Compared to the current market price of 91.8 TWD,
Gourmet Master Co Ltd
is
Undervalued by 36%.