Chinese Gamer International (3083) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Chinese Gamer International stock TWD 8.24, price TWD 20.50, that is 59.8% below the price, quality 62 out of 100. Rating: strongly overvalued. Calculated from audited financials with 21 of our 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 7, 2026.
How to read this chart
60‑month range 20.50 TWD – 67.70 TWD · fair‑value band 7.00 TWD – 9.90 TWD · the 20.50 TWD price screens above the 8.24 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Chinese Gamer International in your weekly email
Every Wednesday you see whether Chinese Gamer International 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.
Chinese Gamer International Corporation provides online and mobile game services in Taiwan, China, Hong Kong, and internationally. The company engages in research and development of PC/mobiles games; licensing activities; and operation of games.
Show moreShow less
It also offers its games to the Mainland China, Hong Kong, Macao, South Korea, Vietnam, Russia, Europe, America, Thailand, Japan, Singapore, and Malaysia, as well as involved in the reinvestment and information software services.
Chinese Gamer International Corporation was founded in 1989 and is based in Taipei, Taiwan.
Stock analysis
Chinese Gamer International (3083) currently trades at 20.50 TWD, while our model-based Fair Value estimate is 8.24 TWD, 60% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 9.60 TWD per share, and 1 of the 21 models we run sit above the 20.50 TWD price.
Bear case: the Earnings-Based group reads lowest at 3.59 TWD, and 20 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: 7.00 TWD (bear) to 9.90 TWD (bull), the price of 20.50 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 62/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Chinese Gamer International reported revenue of 396M TWD in FY2025 versus 342M TWD in FY2021, a compound +3.7%/yr. Reported net income was 37.4M TWD in FY2025.
Key figures
Market cap 1.8B TWD (≈ $54.0M) Micro · P/E ratio 28.1 · P/S ratio 4.29 · EPS (TTM) 0.7300 TWD · Dividend yield 1.6% · Net margin 15.2% · Return on equity 5.1% · Return on assets (EBIT) −2.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −60%, 3083 screens richer than that median.
Fair Value models
Bear7.00 TWDFair Value 8.24 TWDBull9.90 TWD
Price 20.50 TWD · Downside -59.8%
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 (0.3430 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.
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
−7.4%
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.
+2.6%
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.
−2.9%
Start year 2020 (pandemic)
Revenue growth 9 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.
+1.5%
’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.
+0.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.4%
Dividend (yield on the price)1.6%
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.−2% → −1%
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).
+16.5%
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 +14.7% a year for the price.
Compare Chinese Gamer International 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 Gaming & Multimedia · 164 stocks
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.
Cite: Fair Value Calculator (2026). "Chinese Gamer International Fair Value". https://www.fairvalue-calculator.com/stock/3083
Frequently asked questions
Is Chinese Gamer International (3083) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 8.24 TWD versus a price of 20.50 TWD, about 60% lower (overvalued).
What is the fair value of 3083?
Our model-based fair value for Chinese Gamer International is 8.24 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 20.50 TWD.
What is the quality score of 3083?
Chinese Gamer International has a Quality Score of 62/100. 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 Chinese Gamer International (3083)?
Our model-based price target is the fair value of 8.24 TWD (as of Nov 7, 2026) from 21 valuation models. Cautious scenario 7.00 TWD, optimistic scenario 9.90 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Chinese Gamer International stock forecast for 2026?
Our models put fair value at 8.24 TWD, about 60% lower versus a price of 20.50 TWD (overvalued). Cautious scenario 7.00 TWD, optimistic scenario 9.90 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Chinese Gamer International (3083)?
Chinese Gamer International reported trailing-twelve-month revenue of about 413M TWD (latest available figure, as of Nov 7, 2026).
Does Chinese Gamer International pay a dividend?
Chinese Gamer International currently shows a dividend yield of 1.61% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Chinese Gamer International (3083) and when is the ex-dividend date?
Chinese Gamer International pays a dividend of 0.33 TWD per share a year, a dividend yield of 1.6%. The last ex-dividend date was Jul 17, 2026. The payout ratio is 45.2% of earnings. Free cash flow covers the dividend 1.61 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Chinese Gamer International (3083)?
For today's price to be fair in a discounted-cash-flow model, Chinese Gamer International would have to grow free cash flow by +16.5 % 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 -2.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 3083 use?
Our models discount Chinese Gamer International at 11.8 %: a base by market capitalisation (micro), damped by beta 0.35, 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 Chinese Gamer International that is +16.5 % 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 Chinese Gamer International (3083) delivered so far?
Over the past 5 years revenue at Chinese Gamer International grew -2.9 % a year. The price currently implies free-cash-flow growth of +16.5 % 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 Chinese Gamer International (3083) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Chinese Gamer International (+16.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Chinese Gamer International (3083)?
The free-cash-flow yield on the price is 2.59 %: that much free cash flow Chinese Gamer International 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 Chinese Gamer International (3083)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Chinese Gamer International it is 8.24 TWD per share (as of Nov 7, 2026), against a price of 20.50 TWD. It is the blended result of 21 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Chinese Gamer International stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 3083 trades above its calculated fair value: price 20.50 TWD, fair value 8.24 TWD, a gap of about −60% (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 3083?
No. The price is what the market pays today (20.50 TWD); the fair value is what the company's own numbers justify (8.24 TWD). For Chinese Gamer International the two are 12.26 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Chinese Gamer International worth?
The market values Chinese Gamer International at about 1.8B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 20.50 TWD; our models calculate a fair value of 8.24 TWD per share.
What do the bullish and bearish scenarios say about 3083?
Our models span a range for Chinese Gamer International: cautious scenario 7.00 TWD, base 8.24 TWD, optimistic 9.90 TWD per share (as of Nov 7, 2026, price 20.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3083?
Chinese Gamer International trades at a price-to-earnings ratio of 28.1 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 8.24 TWD is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2018 to 2025), reported earnings: 88.7. Other multiples: PEG 70.0, P/B 1.4, P/S 4.3, EV/EBITDA 67.3.
What is the PEG ratio of 3083?
The PEG ratio of Chinese Gamer International is 70.04 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Chinese Gamer International (3083)?
Balance-sheet figures for Chinese Gamer International (as of Nov 7, 2026): return on equity 5.1%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 3083 from its 52-week high?
Chinese Gamer International trades at 20.50 TWD, about 45% below its 52-week high of 37.60 TWD and at the low of 20.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 8.24 TWD is for.
Which stocks are comparable to Chinese Gamer International?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 Chinese Gamer International stock attractive at the current price?
The data as of Nov 7, 2026: price 20.50 TWD, calculated fair value 8.24 TWD (−60%), Quality Score 62/100, from 21 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 3083 calculated?
We run Chinese Gamer International through 21 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 8.24 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. Chinese Gamer International 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 Chinese Gamer International (3083)?
The closing price on Nov 6, 2026 was 20.50 TWD. Our model-based fair value is 8.24 TWD, about 60% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Chinese Gamer International right now?
The price sits above even our optimistic bull case (9.90 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 (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Chinese Gamer International
How large is the market capitalisation of Chinese Gamer International (3083)?
The market capitalisation of Chinese Gamer International is 1.8B TWD (≈ $54.0M). 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 Chinese Gamer International (3083)?
The price-to-sales ratio of Chinese Gamer International is 4.29 (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 Chinese Gamer International (3083)?
Earnings per share at Chinese Gamer International are 0.7300 TWD (price ÷ EPS = P/E 28.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Chinese Gamer International (3083)?
The dividend yield of Chinese Gamer International is 1.6% (payout 45.2%). 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 Chinese Gamer International (3083)?
The net margin of Chinese Gamer International is 15.2% (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 Chinese Gamer International (3083)?
The return on equity (ROE) of Chinese Gamer International is 5.1% (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 Chinese Gamer International (3083)?
On an EBIT basis the return on assets of Chinese Gamer International is −2.0% (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 Chinese Gamer International (3083)?
The operating margin of Chinese Gamer International is −0.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Chinese Gamer International (3083)?
Revenue at Chinese Gamer International is growing −3.9% versus a year earlier (3y avg +2.6%). 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 Chinese Gamer International (3083)?
Earnings per share at Chinese Gamer International are growing +151% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Chinese Gamer International (3083) hold?
Chinese Gamer International holds more cash than debt, 259M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Chinese Gamer International in the live analysis
One click puts Chinese Gamer International on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026