Kworld ComputerLtd Valuation

Q: What is the Fair Price of 3287 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

3287 (NT$35.4) is trading above our estimate of [[fair value]] (NT$14.01)

Is 3287 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

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 3287 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 3287 (NT$35.4) is trading above our estimate of fair value (NT$14.01)

Significantly Below Fair Value: 3287 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3287?

Key metric: As 3287 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3287. This is calculated by dividing 3287's market cap by their current earnings.
What is 3287's PE Ratio?
PE Ratio	16.9x
Earnings	NT$92.10m
Market Cap	NT$1.56b

3287 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	1.7x
Enterprise Value/EBITDA	29.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 3287's PE Ratio compare to its peers?

The above table shows the PE ratio for 3287 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	26.1x
6570 Aplex Technology	37.2x	n/a	NT$1.9b
4973 Silicon Power Computer & Communications	11.6x	n/a	NT$2.2b
6517 BASO Precision Optics	22.2x	n/a	NT$2.2b
6680 Sintrones Technology	33.4x	n/a	NT$1.9b
3287 Kworld ComputerLtd	16.9x	n/a	NT$1.6b

Price-To-Earnings vs Peers: 3287 is good value based on its Price-To-Earnings Ratio (16.9x) compared to the peer average (26.1x).

Price to Earnings Ratio vs Industry

How does 3287's PE Ratio compare vs other companies in the TW Tech Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 3287 is good value based on its Price-To-Earnings Ratio (16.9x) compared to the TW Tech industry average (21.3x).

Price to Earnings Ratio vs Fair Ratio

What is 3287'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.

3287 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.9x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 3287'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

Wiwynn

NT$378.2b

Manufactures and sells servers and storage products in cloud infrastructure and hyperscale data center in the United States, Europe, Asia, and internationally.

6669

NT$2,140.00

-0.9%

22.3%

Sercomm

NT$32.2b

Researches, develops, manufactures, and sells networking communication software and equipment in North America, Europe, and the Asia Pacific.

5388

NT$108.50

-1.8%

-10.3%

Tripod Technology

NT$98.0b

Processes, manufactures, and sells printed circuit boards and other related components in Taiwan, China, Vietnam, Thailand, South Korea, Malaysia, and internationally.

3044

NT$187.50

-0.5%

-0.8%