Wistron Valuation
Is 3231 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
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 3231 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 3231 (NT$117.5) is trading below our estimate of fair value (NT$200.19)
Significantly Below Fair Value: 3231 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 3231?
Key metric: As 3231 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 3231's PE Ratio? | |
|---|---|
| PE Ratio | 21.9x |
| Earnings | NT$15.47b |
| Market Cap | NT$339.40b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.5x |
| Enterprise Value/EBITDA | 9.5x |
| PEG Ratio | 0.9x |
Price to Earnings Ratio vs Peers
How does 3231's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 20.3x | ||
2395 Advantech | 32.6x | 14.0% | NT$282.3b |
6669 Wiwynn | 20.9x | 20.6% | NT$401.4b |
2357 ASUSTeK Computer | 13.4x | 4.4% | NT$450.9b |
4938 Pegatron | 14.2x | 2.9% | NT$257.6b |
3231 Wistron | 21.9x | 25.8% | NT$339.4b |
Price-To-Earnings vs Peers: 3231 is expensive based on its Price-To-Earnings Ratio (21.9x) compared to the peer average (20.3x).
Price to Earnings Ratio vs Industry
How does 3231's PE Ratio compare vs other companies in the TW Tech Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: 3231 is expensive based on its Price-To-Earnings Ratio (21.9x) compared to the TW Tech industry average (21.4x).
Price to Earnings Ratio vs Fair Ratio
What is 3231'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 21.9x |
| Fair PE Ratio | 28.4x |
Price-To-Earnings vs Fair Ratio: 3231 is good value based on its Price-To-Earnings Ratio (21.9x) compared to the estimated Fair Price-To-Earnings Ratio (28.4x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | NT$117.50 | NT$144.75 +23.2% | 14.1% | NT$170.00 | NT$100.00 | n/a | 12 |
| Nov ’25 | NT$115.00 | NT$142.92 +24.3% | 14.3% | NT$170.00 | NT$100.00 | n/a | 12 |
| Oct ’25 | NT$101.50 | NT$144.50 +42.4% | 14.9% | NT$170.00 | NT$100.00 | n/a | 12 |
| Sep ’25 | NT$101.50 | NT$146.17 +44.0% | 14.1% | NT$170.00 | NT$100.00 | n/a | 12 |
| Aug ’25 | NT$100.00 | NT$146.58 +46.6% | 14.0% | NT$170.00 | NT$100.00 | n/a | 12 |
| Jul ’25 | NT$107.50 | NT$151.27 +40.7% | 10.8% | NT$170.00 | NT$118.00 | n/a | 11 |
| Jun ’25 | NT$112.00 | NT$151.18 +35.0% | 10.8% | NT$170.00 | NT$118.00 | n/a | 11 |
| May ’25 | NT$113.50 | NT$152.34 +34.2% | 10.7% | NT$180.00 | NT$118.00 | n/a | 11 |
| Apr ’25 | NT$122.50 | NT$145.57 +18.8% | 10.1% | NT$176.00 | NT$118.00 | n/a | 10 |
| Mar ’25 | NT$118.00 | NT$139.57 +18.3% | 13.9% | NT$176.00 | NT$104.70 | n/a | 10 |
| Feb ’25 | NT$115.00 | NT$137.87 +19.9% | 13.5% | NT$176.00 | NT$104.70 | n/a | 10 |
| Jan ’25 | NT$98.60 | NT$135.37 +37.3% | 13.8% | NT$176.00 | NT$104.70 | n/a | 10 |
| Dec ’24 | NT$92.80 | NT$135.37 +45.9% | 13.8% | NT$176.00 | NT$104.70 | n/a | 10 |
| Nov ’24 | NT$89.50 | NT$143.33 +60.1% | 10.6% | NT$176.00 | NT$125.00 | NT$115.00 | 9 |
| Oct ’24 | NT$101.50 | NT$147.29 +45.1% | 11.3% | NT$176.00 | NT$130.00 | NT$101.50 | 7 |
| Sep ’24 | NT$109.00 | NT$145.38 +33.4% | 12.5% | NT$176.00 | NT$120.00 | NT$101.50 | 8 |
| Aug ’24 | NT$135.00 | NT$113.70 -15.8% | 39.8% | NT$176.00 | NT$50.00 | NT$100.00 | 8 |
| Jul ’24 | NT$90.80 | NT$58.48 -35.6% | 22.7% | NT$88.00 | NT$45.00 | NT$107.50 | 8 |
| Jun ’24 | NT$69.40 | NT$52.10 -24.9% | 9.9% | NT$60.00 | NT$45.00 | NT$112.00 | 8 |
| May ’24 | NT$46.50 | NT$44.06 -5.2% | 21.0% | NT$60.00 | NT$30.00 | NT$113.50 | 8 |
| Apr ’24 | NT$41.85 | NT$34.48 -17.6% | 19.0% | NT$45.00 | NT$24.30 | NT$122.50 | 8 |
| Mar ’24 | NT$32.55 | NT$31.98 -1.8% | 17.0% | NT$40.00 | NT$24.30 | NT$118.00 | 8 |
| Feb ’24 | NT$31.40 | NT$31.98 +1.8% | 17.0% | NT$40.00 | NT$24.30 | NT$115.00 | 8 |
| Jan ’24 | NT$29.40 | NT$30.73 +4.5% | 14.9% | NT$40.00 | NT$24.30 | NT$98.60 | 8 |
| Dec ’23 | NT$27.50 | NT$30.73 +11.7% | 14.9% | NT$40.00 | NT$24.30 | NT$92.80 | 8 |
| Nov ’23 | NT$26.20 | NT$31.56 +20.5% | 14.2% | NT$39.00 | NT$26.00 | NT$89.50 | 8 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
LARGAN PrecisionLtd
NT$323.0b
Manufactures and sells precision optical plastic lenses in China, South Korea, Vietnam, Japan, and internationally.
3008
NT$2,420.00
7D
5.0%
1Y
14.2%
Yageo
NT$268.4b
Engages in the manufacture and sale of passive components in China, Europe, the United States, and rest of Asia.
2327
NT$533.00
7D
-2.7%
1Y
16.4%
Wiwynn
NT$401.4b
Manufactures and sells servers and storage products in cloud infrastructure and hyperscale data center in the United States, Europe, Asia, and internationally.
6669
NT$2,160.00
7D
4.9%
1Y
18.0%