World Fitness Services Ltd
TWSE:2762
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6.3), the stock would be worth NT$86.61 (19% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.3 | NT$73 |
0%
|
| 3-Year Average | 6.3 | NT$86.61 |
+19%
|
| 5-Year Average | 6.3 | NT$86.61 |
+19%
|
| Industry Average | 10.2 | NT$141.46 |
+94%
|
| Country Average | 14.1 | NT$194.5 |
+166%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
NT$16.3B
|
/ |
Jan 2026
NT$3B
|
= |
|
|
NT$16.3B
|
/ |
Dec 2026
NT$3.9B
|
= |
|
|
NT$16.3B
|
/ |
Dec 2027
NT$4.1B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| KY |
W
|
World Fitness Services Ltd
TWSE:2762
|
8B TWD | 5.3 | 19.5 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 6.7 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
4.1T JPY | 15.4 | 31.8 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
6.2B USD | 9.5 | 16.5 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.7B USD | 13.6 | 25.2 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.6B USD | 8.7 | 19.2 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | 13.6 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.3B CNY | 15.4 | 25.6 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
17.7B CNY | -10.5 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
2B EUR | 7 | 136.9 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
11.2B BRL | 5.7 | 17.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 9.5 |
| Median | 14.1 |
| 70th Percentile | 27.9 |
| Max | 246.7 |
Other Multiples
World Fitness Services Ltd
Glance View
World Fitness Services Ltd. operates as a gym. World Gym is a chain of fitness centers in Taiwan and is a fitness club. The firm operates a fitness chain with over 350 locations worldwide. The company offers a variety of sports and dance classes. Its fitness and relaxation areas in Taipei, Keelung, Taoyuan, Hsinchu, Miaoli, Taichung, Changhua, Nantou, Yunlin, Chiayi, Tainan, Kaohsiung, Pingtung, Yilan and Hualien. The firm also owns and operates approximately 130 World Gym fitness centers in Taiwan.
