
Compeq Manufacturing Co Ltd
TWSE:2313

Intrinsic Value
The intrinsic value of one
Compeq Manufacturing Co Ltd
stock under the Base Case scenario is
84.45
TWD.
Compared to the current market price of 64.4 TWD,
Compeq Manufacturing Co Ltd
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Compeq Manufacturing Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Compeq Manufacturing Co Ltd
Balance Sheet Decomposition
Compeq Manufacturing Co Ltd
Current Assets | 46.2B |
Cash & Short-Term Investments | 19.4B |
Receivables | 17.9B |
Other Current Assets | 8.9B |
Non-Current Assets | 39B |
Long-Term Investments | 11.1m |
PP&E | 37.9B |
Intangibles | 326.7m |
Other Non-Current Assets | 816.6m |
Free Cash Flow Analysis
Compeq Manufacturing Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Compeq Manufacturing Co Ltd
Revenue
|
72.5B
TWD
|
Cost of Revenue
|
-60.9B
TWD
|
Gross Profit
|
11.6B
TWD
|
Operating Expenses
|
-5.5B
TWD
|
Operating Income
|
6.1B
TWD
|
Other Expenses
|
-528.1m
TWD
|
Net Income
|
5.6B
TWD
|
Profitability Score
Profitability Due Diligence
Compeq Manufacturing Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Compeq Manufacturing Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Compeq Manufacturing Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Compeq Manufacturing Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Compeq Manufacturing Co Ltd
According to Wall Street analysts, the average 1-year price target for
Compeq Manufacturing Co Ltd
is 80.58 TWD
with a low forecast of 78.78 TWD and a high forecast of 84 TWD.
Dividends
Current shareholder yield for Compeq Manufacturing 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
Compeq Manufacturing Co Ltd
stock under the Base Case scenario is
84.45
TWD.
Compared to the current market price of 64.4 TWD,
Compeq Manufacturing Co Ltd
is
Undervalued by 24%.