World Known MFG (Cayman) Limited (4581) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of World Known MFG (Cayman) Limited stock TWD 53.13, price TWD 45.15, upside +17.7%, quality 47 out of 100. Rating: undervalued. Calculated from audited financials with 14 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 3, 2026.
How to read this chart
60‑month range 27.59 TWD – 79.90 TWD · fair‑value band 47.70 TWD – 57.73 TWD · the 45.15 TWD price screens below the 53.13 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow World Known MFG (Cayman) in your weekly email
Every Wednesday you see whether World Known MFG (Cayman) 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.
World Known MFG (Cayman) Limited manufactures and sells automobile and green energy parts in the United States, Asia, and internationally.
Show moreShow less
The company offers diesel engine and air disc brake components for commercial vehicles; machined parts and components; energy saving and emission-reducing parts of commercial vehicle engine system, calipers, brake pad back plates, turbocharger elbows and accessories parts, flywheel and swingarm housing, exhaust manifold and auto parts, and parts of wind power braking system; engages in design, engineering and manufacture of metal components; and construction, agricultural, and industrial euquipment machines.
It serves customers in commercial vehicle, green energy, construction machinery, agricultural machinery, and other industrial equipment industries. The company was founded in 2015 and is based in Grand Cayman, the Cayman Islands.
Stock analysis
World Known MFG (Cayman) Limited (4581) currently trades at 45.15 TWD, while our model-based Fair Value estimate is 53.13 TWD, implying the stock looks roughly 15% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 80.18 TWD per share, and 8 of the 14 models we run sit above the 45.15 TWD price.
Bear case: the Asset-Based group reads lowest at 14.47 TWD, and 6 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 47.70 TWD (bear) to 57.73 TWD (bull), the price of 45.15 TWD sits below 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 47/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
World Known MFG (Cayman) Limited reported revenue of 1.1B TWD in FY2025 versus 1.0B TWD in FY2021, a compound +2.0%/yr. Reported net income was 160M TWD in FY2025, compounding +18.7%/yr from FY2021.
Key figures
Market cap 1.5B TWD (≈ $46.7M) Micro · P/E ratio 13.2 · P/S ratio 1.37 · EPS (TTM) 3.43 TWD · Dividend yield 6.6% · Net margin 12.3% · Return on equity 12.1% · Return on assets (EBIT) 9.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 18%, 4581 screens cheaper than that median.
Fair Value models
Bear47.70 TWDFair Value 53.13 TWDBull57.73 TWD
Price 45.15 TWD · Upside +17.7%
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 (0.3687 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
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.3%
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.
+2.0%
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.
+4.7%
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.
+9.1%
’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.
+21.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.7%
Dividend (yield on the price)6.6%
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.14.7% vs 3.4%, picking up
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.10% → 17%
Compare World Known MFG (Cayman) Limited 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.Auto Parts · 655 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+17.9% · Above median
Profitability
Return on equity (12 months)12.1% · Above median
Return on assets6.5% · Above median
Net margin (12 months)12.3% · Top 25%
Operating margin (12 months)18.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)13.4% · Above median
Dividend yield (12 months)6.6% · Top 25%
Balance sheet
Debt / equity0.57× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "World Known MFG (Cayman) Limited Fair Value". https://www.fairvalue-calculator.com/stock/4581
Frequently asked questions
Is World Known MFG (Cayman) Limited (4581) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 53.13 TWD versus a price of 45.15 TWD, about +18% upside (undervalued).
What is the fair value of 4581?
Our model-based fair value for World Known MFG (Cayman) Limited is 53.13 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 45.15 TWD.
What is the quality score of 4581?
World Known MFG (Cayman) Limited has a Quality Score of 47/100. 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 World Known MFG (Cayman) Limited (4581)?
Our model-based price target is the fair value of 53.13 TWD (as of Nov 3, 2026) from 14 valuation models. Cautious scenario 47.70 TWD, optimistic scenario 57.73 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the World Known MFG (Cayman) Limited stock forecast for 2026?
Our models put fair value at 53.13 TWD, about +18% upside versus a price of 45.15 TWD (undervalued). Cautious scenario 47.70 TWD, optimistic scenario 57.73 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of World Known MFG (Cayman) Limited (4581)?
World Known MFG (Cayman) Limited reported trailing-twelve-month revenue of about 1.1B TWD (latest available figure, as of Nov 3, 2026).
Does World Known MFG (Cayman) Limited pay a dividend?
World Known MFG (Cayman) Limited currently shows a dividend yield of 6.64% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of World Known MFG (Cayman) Limited (4581) and when is the ex-dividend date?
World Known MFG (Cayman) Limited pays a dividend of 3.00 TWD per share a year, a dividend yield of 6.6%. The last ex-dividend date was Aug 12, 2026. The payout ratio is 87.5% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of World Known MFG (Cayman) Limited (4581)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For World Known MFG (Cayman) Limited it is 53.13 TWD per share (as of Nov 3, 2026), against a price of 45.15 TWD. It is the blended result of 14 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is World Known MFG (Cayman) Limited stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 4581 trades below its calculated fair value: price 45.15 TWD, fair value 53.13 TWD, a gap of about +18% (undervalued). 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 4581?
No. The price is what the market pays today (45.15 TWD); the fair value is what the company's own numbers justify (53.13 TWD). For World Known MFG (Cayman) Limited the two are 7.98 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is World Known MFG (Cayman) Limited worth?
The market values World Known MFG (Cayman) Limited at about 1.5B TWD (market capitalisation, as of Nov 3, 2026). Per share that is 45.15 TWD; our models calculate a fair value of 53.13 TWD per share.
What do the bullish and bearish scenarios say about 4581?
Our models span a range for World Known MFG (Cayman) Limited: cautious scenario 47.70 TWD, base 53.13 TWD, optimistic 57.73 TWD per share (as of Nov 3, 2026, price 45.15 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4581?
World Known MFG (Cayman) Limited trades at a price-to-earnings ratio of 13.2 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 53.13 TWD is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 11.1. Other multiples: P/B 1.3, P/S 1.4, EV/EBITDA 5.3.
How solid is the balance sheet of World Known MFG (Cayman) Limited (4581)?
Balance-sheet figures for World Known MFG (Cayman) Limited (as of Nov 3, 2026): return on equity 12.1%, debt of 0.57 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 4581 from its 52-week high?
World Known MFG (Cayman) Limited trades at 45.15 TWD, about 17% below its 52-week high of 54.20 TWD and at the low of 45.05 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 53.13 TWD is for.
Which stocks are comparable to World Known MFG (Cayman) Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry 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 World Known MFG (Cayman) Limited stock attractive at the current price?
The data as of Nov 3, 2026: price 45.15 TWD, calculated fair value 53.13 TWD (+18%), Quality Score 47/100, from 14 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 4581 calculated?
We run World Known MFG (Cayman) Limited through 14 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 53.13 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. World Known MFG (Cayman) Limited currently trades 15% below its own fair value, and the market average says nothing about that. 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 World Known MFG (Cayman) Limited (4581)?
The closing price on Nov 9, 2026 was 45.15 TWD. Our model-based fair value is 53.13 TWD, about +18% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with World Known MFG (Cayman) Limited right now?
The price is below even our cautious bear case (47.70 TWD). The market is more pessimistic than our downside scenario. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of World Known MFG (Cayman) Limited
How large is the market capitalisation of World Known MFG (Cayman) Limited (4581)?
The market capitalisation of World Known MFG (Cayman) Limited is 1.5B TWD (≈ $46.7M). 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 World Known MFG (Cayman) Limited (4581)?
The price-to-sales ratio of World Known MFG (Cayman) Limited is 1.37 (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 World Known MFG (Cayman) Limited (4581)?
Earnings per share at World Known MFG (Cayman) Limited are 3.43 TWD (price ÷ EPS = P/E 13.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of World Known MFG (Cayman) Limited (4581)?
The dividend yield of World Known MFG (Cayman) Limited is 6.6% (payout 87.5%). 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 World Known MFG (Cayman) Limited (4581)?
The net margin of World Known MFG (Cayman) Limited is 12.3% (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 World Known MFG (Cayman) Limited (4581)?
The return on equity (ROE) of World Known MFG (Cayman) Limited is 12.1% (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 World Known MFG (Cayman) Limited (4581)?
On an EBIT basis the return on assets of World Known MFG (Cayman) Limited is 9.3% (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 World Known MFG (Cayman) Limited (4581)?
The operating margin of World Known MFG (Cayman) Limited is 18.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at World Known MFG (Cayman) Limited (4581)?
Revenue at World Known MFG (Cayman) Limited is growing +13.4% versus a year earlier (3y avg +2.0%). 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 World Known MFG (Cayman) Limited (4581)?
Earnings per share at World Known MFG (Cayman) Limited are growing −21.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does World Known MFG (Cayman) Limited (4581) generate?
The free cash flow of World Known MFG (Cayman) Limited is −47.8M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does World Known MFG (Cayman) Limited (4581) hold?
World Known MFG (Cayman) Limited holds more cash than debt, 188M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch World Known MFG (Cayman) Limited in the live analysis
One click puts World Known MFG (Cayman) Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026