Welltend Technology Corp (3021) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Welltend Technology Corp stock TWD 14.48, price TWD 21.60, that is 33.0% below the price, quality 51 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 14.23 TWD – 40.00 TWD · fair‑value band 10.62 TWD – 18.33 TWD · the 21.60 TWD price screens above the 14.48 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Welltend Technology in your weekly email
Every Wednesday you see whether Welltend Technology is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Welltend Technology Corporation sells wires and connectors in Taiwan, Mainland China, the Philippines, and Thailand. The company operates through Information Service Department and Wire & Connectors Department segments.
Show moreShow less
It offers system integration services, which include information infrastructure, custom software development, and professional IT consulting.
The company provides server virtualization, data loss prevention, database upgrade, geography intelligent system, on-site engineers and maintenance service, and web-based workflow services.
In addition, it produces and sells computer peripherals, smart home appliances, communication equipment, and game consoles, as well as engages in the investment, international trade, other wholesale, and retail trade businesses.
Welltend Technology Corporation was founded in 1973 and is based in Taipei, Taiwan.
Stock analysis
Welltend Technology Corp (3021) currently trades at 21.60 TWD, while our model-based Fair Value estimate is 14.48 TWD, 33% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 25.45 TWD per share, and 12 of the 26 models we run sit above the 21.60 TWD price.
Bear case: the Dividend Discount group reads lowest at 3.67 TWD, and 14 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 10.62 TWD (bear) to 18.33 TWD (bull), the price of 21.60 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 51/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Welltend Technology Corp reported revenue of 3.3B TWD in FY2025 versus 3.4B TWD in FY2021, a compound −0.3%/yr. Reported net income was 31.2M TWD in FY2025, compounding −30.1%/yr from FY2021.
Key figures
Market cap 2.0B TWD (≈ $61.7M) Micro · P/E ratio 29.2 · P/S ratio 0.62 · EPS (TTM) 0.7400 TWD · Dividend yield 2.8% · Net margin 2.2% · Return on equity 4.1% · Return on assets (EBIT) 6.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 46% below its 52-week high and 43% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −33%, 3021 screens richer than that median.
Fair Value models
Bear10.62 TWDFair Value 14.48 TWDBull18.33 TWD
Price 21.60 TWD · Downside -33.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1201 TWD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF20.68 TWD25.08 TWD30.82 TWD82
Growth DCF20.69 TWD24.46 TWD29.05 TWD80
Owner Earnings17.54 TWD20.56 TWD24.51 TWD78
All 26 models by family
DCF Models
FCF DCF20.68 TWD25.08 TWD30.82 TWD82
Owner Earnings17.54 TWD20.56 TWD24.51 TWD78
5Y Revenue Exit20.67 TWD26.39 TWD33.69 TWD74
5Y EBITDA Exit28.69 TWD41.56 TWD56.76 TWD76
5Y P/E Exit18.39 TWD22.09 TWD25.93 TWD72
10Y Revenue Exit20.29 TWD25.12 TWD31.60 TWD68
10Y EBITDA Exit25.08 TWD34.47 TWD47.27 TWD69
10Y P/E Exit19.25 TWD22.47 TWD26.33 TWD65
Earnings-Based
Graham-Dodd2.24 TWD7.38 TWD9.87 TWD64
Lynch FV1.66 TWD2.37 TWD3.08 TWD61
PEG = 1.01.66 TWD2.37 TWD3.08 TWD57
EPV15.00 TWD15.56 TWD16.02 TWD74
Dividend Discount
Gordon GGM2.23 TWD3.85 TWD5.13 TWD68
DDM Multi-Stage2.23 TWD3.48 TWD4.13 TWD67
Multiples
P/E Multiple6.93 TWD9.24 TWD11.55 TWD63
P/S Multiple4.21 TWD5.61 TWD7.01 TWD58
P/B Multiple73.64 TWD98.19 TWD122.74 TWD55
EV/EBIT22.84 TWD29.81 TWD36.79 TWD66
EV/EBITDA28.78 TWD37.73 TWD46.69 TWD67
EV/Revenue12.49 TWD17.03 TWD21.56 TWD54
Asset-Based
NCAV (Graham)5.87 TWD8.90 TWD11.12 TWD54
Growth DCF
Growth DCF20.69 TWD24.46 TWD29.05 TWD80
Rev-Margin DCF20.67 TWD26.43 TWD33.15 TWD74
Economic Profit
Residual Income10.00 TWD10.34 TWD10.98 TWD76
ROIC Compounder15.00 TWD15.56 TWD16.02 TWD72
Growth Earnings
Growth-Adj P/E5.68 TWD8.11 TWD10.54 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−3.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−5.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.2%
Start year 2020 (pandemic). Over 10 years: +6.5% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−20.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−22.8%
Dividend (yield on the price)2.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−22.8% vs −7.5%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.6% → 3%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+12.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +10.2% a year for the price.
Compare Welltend Technology Corp with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronic Components · 653 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−33.0% · Above median
Profitability
Return on equity (12 months)4.1% · Below median
Return on assets1.0% · Below median
Net margin (12 months)2.2% · Below median
Operating margin (12 months)7.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.5% · Bottom 25%
Dividend yield (12 months)2.8% · Above median
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)29.2× · Pricier than median
P/B1.27× · Cheaper than median
P/S (12 months)0.62× · Cheapest 25%
Price / free cash flow (fiscal year)20.6× · Cheaper than median
EV/EBITDA4.9× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 70
PAST (return on equity)16· sector 28
HEALTH (low debt)100· sector 95
DIVIDEND (yield)56· sector 27
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Welltend Technology Corp (3021) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 14.48 TWD versus a price of 21.60 TWD, about 33% lower (overvalued).
What is the fair value of 3021?
Our model-based fair value for Welltend Technology Corp is 14.48 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 21.60 TWD.
What is the quality score of 3021?
Welltend Technology Corp has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Welltend Technology Corp (3021)?
Our model-based price target is the fair value of 14.48 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 10.62 TWD, optimistic scenario 18.33 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Welltend Technology Corp stock forecast for 2026?
Our models put fair value at 14.48 TWD, about 33% lower versus a price of 21.60 TWD (overvalued). Cautious scenario 10.62 TWD, optimistic scenario 18.33 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Welltend Technology Corp (3021)?
Welltend Technology Corp reported trailing-twelve-month revenue of about 3.3B TWD (latest available figure, as of Nov 9, 2026).
Does Welltend Technology Corp pay a dividend?
Welltend Technology Corp currently shows a dividend yield of 2.78% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Welltend Technology Corp (3021) and when is the ex-dividend date?
Welltend Technology Corp pays a dividend of 0.6 TWD per share a year, a dividend yield of 2.8%. The last ex-dividend date was Apr 16, 2026. A dividend has been paid every year since 2014. The payout ratio is 81.1% of earnings. Free cash flow covers the dividend 1.73 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Welltend Technology Corp (3021)?
For today's price to be fair in a discounted-cash-flow model, Welltend Technology Corp would have to grow free cash flow by +12.0 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.2 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 3021 use?
Our models discount Welltend Technology Corp at 11.8 %: a base by market capitalisation (micro), damped by beta 0.54, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Welltend Technology Corp that is +12.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Welltend Technology Corp (3021) delivered so far?
Over the past 5 years revenue at Welltend Technology Corp grew +4.2 % a year. The price currently implies free-cash-flow growth of +12.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Welltend Technology Corp (3021) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Welltend Technology Corp (+12.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Welltend Technology Corp (3021)?
The free-cash-flow yield on the price is 4.77 %: that much free cash flow Welltend Technology Corp produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Welltend Technology Corp (3021)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Welltend Technology Corp it is 14.48 TWD per share (as of Nov 9, 2026), against a price of 21.60 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Welltend Technology Corp stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 3021 trades above its calculated fair value: price 21.60 TWD, fair value 14.48 TWD, a gap of about −33% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 3021?
No. The price is what the market pays today (21.60 TWD); the fair value is what the company's own numbers justify (14.48 TWD). For Welltend Technology Corp the two are 7.12 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Welltend Technology Corp worth?
The market values Welltend Technology Corp at about 2.0B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 21.60 TWD; our models calculate a fair value of 14.48 TWD per share.
What do the bullish and bearish scenarios say about 3021?
Our models span a range for Welltend Technology Corp: cautious scenario 10.62 TWD, base 14.48 TWD, optimistic 18.33 TWD per share (as of Nov 9, 2026, price 21.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3021?
Welltend Technology Corp trades at a price-to-earnings ratio of 29.2 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14.48 TWD is built from several models across several years. Other multiples: P/B 1.3, P/S 0.6, EV/EBITDA 4.9.
How solid is the balance sheet of Welltend Technology Corp (3021)?
Balance-sheet figures for Welltend Technology Corp (as of Nov 9, 2026): return on equity 4.1%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 3021 from its 52-week high?
Welltend Technology Corp trades at 21.60 TWD, about 46% below its 52-week high of 40.00 TWD and 43% above the low of 15.14 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 14.48 TWD is for.
Which stocks are comparable to Welltend Technology Corp?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Welltend Technology Corp stock attractive at the current price?
The data as of Nov 9, 2026: price 21.60 TWD, calculated fair value 14.48 TWD (−33%), Quality Score 51/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 3021 calculated?
We run Welltend Technology Corp through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 14.48 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Welltend Technology Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Welltend Technology Corp (3021)?
The closing price on Nov 9, 2026 was 21.60 TWD. Our model-based fair value is 14.48 TWD, about 33% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Welltend Technology Corp right now?
The price sits above even our optimistic bull case (18.33 TWD). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Welltend Technology Corp (3021) come from?
Earnings per share at Welltend Technology Corp grew −1.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.4 %, EBIT margin +0.2 %, tax rate −6.0 %, residual (interest, one-offs) −3.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Welltend Technology Corp
How large is the market capitalisation of Welltend Technology Corp (3021)?
The market capitalisation of Welltend Technology Corp is 2.0B TWD (≈ $61.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Welltend Technology Corp (3021)?
The price-to-sales ratio of Welltend Technology Corp is 0.62 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Welltend Technology Corp (3021)?
Earnings per share at Welltend Technology Corp are 0.7400 TWD (price ÷ EPS = P/E 29.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Welltend Technology Corp (3021)?
The dividend yield of Welltend Technology Corp is 2.8% (payout 81.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Welltend Technology Corp (3021)?
The net margin of Welltend Technology Corp is 2.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Welltend Technology Corp (3021)?
The return on equity (ROE) of Welltend Technology Corp is 4.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Welltend Technology Corp (3021)?
On an EBIT basis the return on assets of Welltend Technology Corp is 6.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Welltend Technology Corp (3021)?
The operating margin of Welltend Technology Corp is 7.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Welltend Technology Corp (3021)?
Revenue at Welltend Technology Corp is growing −6.5% versus a year earlier (3y avg −5.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Welltend Technology Corp (3021)?
Earnings per share at Welltend Technology Corp are growing +200% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Welltend Technology Corp (3021) hold?
Welltend Technology Corp holds more cash than debt, 181M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Welltend Technology Corp in the live analysis
One click puts Welltend Technology Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026