Bull Will Co Ltd (6259) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Bull Will Co Ltd stock TWD 13.85, price TWD 24.00, that is 42.3% below the price, quality 57 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 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 4, 2026.
How to read this chart
60‑month range 11.50 TWD – 42.60 TWD · fair‑value band 12.01 TWD – 17.92 TWD · the 24.00 TWD price screens above the 13.85 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Bull Will Co in your weekly email
Every Wednesday you see whether Bull Will Co 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.
Bull Will Co., Ltd. processing, import, export and trading of electronic materials and parts, and sale of televisions in Taiwan.
Show moreShow less
The company's products include switching power transformers, switching power transformer-LED drivers, and LLC resonant power transformers; LEDs; power inductors; EMI/EMC solution parts, including lead wire ferrite beads, AC line filters, SMD chip inductors, beads, and common mode chokes.
It also offers power hybrid device; high current inductor flat type; high current bead inductor; power inductor, such as SMD, DIP, and SMD moldings; and DIP toroid, DIP-DR, power hybrid device (PHD), and DIP assembly types.
In addition, the company provides customized and high-reliability magnetic components that include ferrite core, alloy powder core, amorphous powder cores, LEDs, touch switches, connectors, and MOSFETs. It serves a range of markets comprising power supplies, LCD monitors, smartphones, notebooks, servers, air conditioning products, automotive, and solar inverters.
The company was founded in 1993 and is headquartered in Taipei City, Taiwan.
Stock analysis
Bull Will Co Ltd (6259) currently trades at 24.00 TWD, while our model-based Fair Value estimate is 13.85 TWD, 42% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 17.72 TWD per share, and 1 of the 24 models we run sit above the 24.00 TWD price.
Bear case: the Earnings-Based group reads lowest at 8.24 TWD, and 23 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 12.01 TWD (bear) to 17.92 TWD (bull), the price of 24.00 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 57/100 (solid quality), in the Technology sector.
Mixed Growth: Spin-off in 2019: revenue and profit before it include the divested business. Growth is measured afresh from 2019.
Bull Will Co Ltd reported revenue of 457M TWD in FY2025 versus 371M TWD in FY2021, a compound +5.3%/yr. Reported net income was 18.4M TWD in FY2025, compounding +142.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 673M TWD (≈ $20.5M) Micro · P/E ratio 16.1 · P/S ratio 1.17 · EPS (TTM) 1.49 TWD · Dividend yield 1.5% · Net margin 7.3% · Return on equity 10.9% · Return on assets (EBIT) 3.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 53% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 0% fair-value upside, at −42%, 6259 screens richer than that median.
Fair Value models
Bear12.01 TWDFair Value 13.85 TWDBull17.92 TWD
Price 24.00 TWD · Downside -42.3%
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 (0.9776 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.55/100
Spin-off in 2019: revenue and profit before it include the divested business. Growth is measured afresh from 2019.
Revenue growth 1 year
+19.4%
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.
−8.9%
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.
+19.5%
Start year 2020 (pandemic)
Revenue growth 6 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.
+15.2%
’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.
+7.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.0%
Dividend (yield on the price)1.5%
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.4% → 3%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+18.1%
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 +16.3% a year for the price.
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.Electronics & Computer Distribution · 150 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside−42.3% · Bottom 25%
Profitability
Return on equity (12 months)10.9% · Above median
Return on assets3.8% · Above median
Net margin (12 months)7.3% · Top 25%
Operating margin (12 months)6.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)45.7% · Top 25%
Dividend yield (12 months)1.5% · Below median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Electronics & Computer Distribution 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). "Bull Will Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/6259
Frequently asked questions
Is Bull Will Co Ltd (6259) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 13.85 TWD versus a price of 24.00 TWD, about 42% lower (overvalued).
What is the fair value of 6259?
Our model-based fair value for Bull Will Co Ltd is 13.85 TWD (as of Nov 4, 2026), built from audited fundamentals. The current price: 24.00 TWD.
What is the quality score of 6259?
Bull Will Co Ltd has a Quality Score of 57/100. 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 Bull Will Co Ltd (6259)?
Our model-based price target is the fair value of 13.85 TWD (as of Nov 4, 2026) from 24 valuation models. Cautious scenario 12.01 TWD, optimistic scenario 17.92 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Bull Will Co Ltd stock forecast for 2026?
Our models put fair value at 13.85 TWD, about 42% lower versus a price of 24.00 TWD (overvalued). Cautious scenario 12.01 TWD, optimistic scenario 17.92 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Bull Will Co Ltd (6259)?
Bull Will Co Ltd reported trailing-twelve-month revenue of about 576M TWD (latest available figure, as of Nov 4, 2026).
Does Bull Will Co Ltd pay a dividend?
Bull Will Co Ltd currently shows a dividend yield of 1.46% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Bull Will Co Ltd (6259) and when is the ex-dividend date?
Bull Will Co Ltd pays a dividend of 0.35 TWD per share a year, a dividend yield of 1.5%. The last ex-dividend date was Jul 27, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 23.5% of earnings. Free cash flow covers the dividend 1.47 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 Bull Will Co Ltd (6259)?
For today's price to be fair in a discounted-cash-flow model, Bull Will Co Ltd would have to grow free cash flow by +18.1 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.5 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 6259 use?
Our models discount Bull Will Co Ltd at 9.5 %: a base by market capitalisation (nano), damped by beta 0.68, 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 Bull Will Co Ltd that is +18.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Bull Will Co Ltd (6259) delivered so far?
Over the past 5 years revenue at Bull Will Co Ltd grew +19.5 % a year. The price currently implies free-cash-flow growth of +18.1 % 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 Bull Will Co Ltd (6259) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Bull Will Co Ltd (+18.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bull Will Co Ltd (6259)?
The free-cash-flow yield on the price is 2.21 %: that much free cash flow Bull Will Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Bull Will Co Ltd (6259)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bull Will Co Ltd it is 13.85 TWD per share (as of Nov 4, 2026), against a price of 24.00 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Bull Will Co Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 6259 trades above its calculated fair value: price 24.00 TWD, fair value 13.85 TWD, a gap of about −42% (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 6259?
No. The price is what the market pays today (24.00 TWD); the fair value is what the company's own numbers justify (13.85 TWD). For Bull Will Co Ltd the two are 10.15 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Bull Will Co Ltd worth?
The market values Bull Will Co Ltd at about 673M TWD (market capitalisation, as of Nov 4, 2026). Per share that is 24.00 TWD; our models calculate a fair value of 13.85 TWD per share.
What do the bullish and bearish scenarios say about 6259?
Our models span a range for Bull Will Co Ltd: cautious scenario 12.01 TWD, base 13.85 TWD, optimistic 17.92 TWD per share (as of Nov 4, 2026, price 24.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6259?
Bull Will Co Ltd trades at a price-to-earnings ratio of 16.1 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 13.85 TWD is built from several models across several years. Other multiples: P/B 1.8, P/S 1.2, EV/EBITDA 20.1.
How solid is the balance sheet of Bull Will Co Ltd (6259)?
Balance-sheet figures for Bull Will Co Ltd (as of Nov 4, 2026): return on equity 10.9%, debt of 0.01 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 6259 from its 52-week high?
Bull Will Co Ltd trades at 24.00 TWD, about 44% below its 52-week high of 42.60 TWD and 53% above the low of 15.65 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 13.85 TWD is for.
Which stocks are comparable to Bull Will Co Ltd?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Arrow Electronics, Inc, Avnet, 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 Bull Will Co Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 24.00 TWD, calculated fair value 13.85 TWD (−42%), Quality Score 57/100, from 24 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 6259 calculated?
We run Bull Will Co Ltd through 24 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 13.85 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. Bull Will Co Ltd 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 Bull Will Co Ltd (6259)?
The closing price on Nov 9, 2026 was 24.00 TWD. Our model-based fair value is 13.85 TWD, about 42% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bull Will Co Ltd right now?
The price sits above even our optimistic bull case (17.92 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 (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Bull Will Co Ltd
How large is the market capitalisation of Bull Will Co Ltd (6259)?
The market capitalisation of Bull Will Co Ltd is 673M TWD (≈ $20.5M). 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 Bull Will Co Ltd (6259)?
The price-to-sales ratio of Bull Will Co Ltd is 1.17 (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 Bull Will Co Ltd (6259)?
Earnings per share at Bull Will Co Ltd are 1.49 TWD (price ÷ EPS = P/E 16.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Bull Will Co Ltd (6259)?
The dividend yield of Bull Will Co Ltd is 1.5% (payout 23.5%). 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 Bull Will Co Ltd (6259)?
The net margin of Bull Will Co Ltd is 7.3% (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 Bull Will Co Ltd (6259)?
The return on equity (ROE) of Bull Will Co Ltd is 10.9% (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 Bull Will Co Ltd (6259)?
On an EBIT basis the return on assets of Bull Will Co Ltd is 3.6% (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 Bull Will Co Ltd (6259)?
The operating margin of Bull Will Co Ltd is 6.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Bull Will Co Ltd (6259)?
Revenue at Bull Will Co Ltd is growing +45.7% versus a year earlier (3y avg −8.9%). 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 Bull Will Co Ltd (6259)?
Earnings per share at Bull Will Co Ltd are growing +53.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Bull Will Co Ltd (6259) hold?
Bull Will Co Ltd holds more cash than debt, 136M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Bull Will Co Ltd in the live analysis
One click puts Bull Will Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026