CviLux Corp (8103) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of CviLux Corp stock TWD 76.59, price TWD 81.50, that is 6.0% below the price, quality 71 out of 100. Rating: fairly valued. 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 8, 2026.
How to read this chart
60‑month range 27.13 TWD – 132.00 TWD · fair‑value band 66.08 TWD – 99.57 TWD · the 81.50 TWD price screens above the 76.59 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow CviLux in your weekly email
Every Wednesday you see whether CviLux 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.
CviLux Corporation manufactures and sells electronics components in Taiwan, rest of Asia, Europe, the Americas, and internationally.
Show moreShow less
The company provides connectors, including IC socket, application tooling, and fiber optics, as well as board-to-board male and female header, coaxial, combo D-SUB, DVI, FFC/FPC, HDMI, IEEE 1394, LVDS, memory card, mini-DIN, power, ribbon cable, SIM card, serial ATA, telephone/modular jack, USB, wire to board crimp style, wire to board insulation displacement, wire to wire, and waterproof connectors.
It also offers flexible flat cables, including FFC and LVDS cables; flexible printed circuits; cable assembly products, including IDC, type C, lightning, RF, fiber optical, HDMI, LVDS, and Fakra cables, as well as type C adapters and hubs; wiring harness, including industrial and automotive harness; printed circuit board assemblies; turnkey solution; and USB type C hub.
It serves application of consumer electronics, computers, communication and electro-optical industries. CviLux Corporation was incorporated in 1990 and is headquartered in New Taipei City, Taiwan.
Stock analysis
CviLux Corp (8103) currently trades at 81.50 TWD, while our model-based Fair Value estimate is 76.59 TWD, so the stock looks roughly fairly valued today (gap 6.4%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 110.08 TWD per share, and 12 of the 26 models we run sit above the 81.50 TWD price.
Bear case: the Dividend Discount group reads lowest at 28.37 TWD, and 14 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 66.08 TWD (bear) to 99.57 TWD (bull), the price of 81.50 TWD sits inside 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 71/100 (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.
CviLux Corp reported revenue of 3.4B TWD in FY2025 versus 4.2B TWD in FY2021, a compound −5.2%/yr. Reported net income was 339M TWD in FY2025, compounding 0.0%/yr from FY2021.
Key figures
Market cap 6.4B TWD (≈ $195M) Micro · P/E ratio 15.8 · P/S ratio 1.69 · EPS (TTM) 5.17 TWD · Dividend yield 3.4% · Net margin 11.8% · Return on equity 12.1% · Return on assets (EBIT) 8.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 20% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −6%, 8103 screens cheaper than that median.
Fair Value models
Bear66.08 TWDFair Value 76.59 TWDBull99.57 TWD
Price 81.50 TWD · Downside -6.0%
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 (2.03 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
+5.2%
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.
−3.4%
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.
+1.4%
Start year 2020 (pandemic). Over 10 years: +2.8% 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.
+9.1%
’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.
+11.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.0%
Dividend (yield on the price)3.4%
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.8.0% vs 2.9%, 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.12% → 13%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes more growth than the company has delivered so far and less than analysts expect.
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).
+6.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+18.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +5.0% a year for the price and +16.5% for the forecasts.
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 14/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside−6.0% · Above median
Profitability
Return on equity (12 months)12.1% · Above median
Return on assets5.7% · Above median
Net margin (12 months)11.8% · Above median
Operating margin (12 months)16.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)29.0% · Above median
Dividend yield (12 months)3.4% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)15.8× · Cheapest 25%
P/B1.68× · Cheaper than median
P/S (12 months)1.69× · Cheaper than median
Price / free cash flow (fiscal year)16.0× · Cheaper than median
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). "CviLux Corp Fair Value". https://www.fairvalue-calculator.com/stock/8103
Frequently asked questions
Is CviLux Corp (8103) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 76.59 TWD versus a price of 81.50 TWD, about 6% lower (fairly valued).
What is the fair value of 8103?
Our model-based fair value for CviLux Corp is 76.59 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 81.50 TWD.
What is the quality score of 8103?
CviLux Corp has a Quality Score of 71/100. 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 CviLux Corp (8103)?
Our model-based price target is the fair value of 76.59 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 66.08 TWD, optimistic scenario 99.57 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the CviLux Corp stock forecast for 2026?
Our models put fair value at 76.59 TWD, about 6% lower versus a price of 81.50 TWD (fairly valued). Cautious scenario 66.08 TWD, optimistic scenario 99.57 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of CviLux Corp (8103)?
CviLux Corp reported trailing-twelve-month revenue of about 3.8B TWD (latest available figure, as of Nov 8, 2026).
Does CviLux Corp pay a dividend?
CviLux Corp currently shows a dividend yield of 3.44% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of CviLux Corp (8103) and when is the ex-dividend date?
CviLux Corp pays a dividend of 2.80 TWD per share a year, a dividend yield of 3.4%. The last ex-dividend date was Jul 13, 2026. The payout ratio is 54.2% of earnings. Free cash flow covers the dividend 1.82 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 CviLux Corp (8103)?
For today's price to be fair in a discounted-cash-flow model, CviLux Corp would have to grow free cash flow by +6.7 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 8103 use?
Our models discount CviLux Corp at 15.0 %: a base by market capitalisation (micro), damped by beta 1.52, 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 CviLux Corp that is +6.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has CviLux Corp (8103) delivered so far?
Over the past 5 years revenue at CviLux Corp grew +1.4 % a year. The price currently implies free-cash-flow growth of +6.7 % 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 CviLux Corp (8103) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into CviLux Corp (+6.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of CviLux Corp (8103)?
The free-cash-flow yield on the price is 6.25 %: that much free cash flow CviLux Corp produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of CviLux Corp (8103)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CviLux Corp it is 76.59 TWD per share (as of Nov 8, 2026), against a price of 81.50 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 CviLux Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 8103 trades above its calculated fair value: price 81.50 TWD, fair value 76.59 TWD, a gap of about −6% (fairly valued). 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 8103?
No. The price is what the market pays today (81.50 TWD); the fair value is what the company's own numbers justify (76.59 TWD). For CviLux Corp the two are 4.91 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is CviLux Corp worth?
The market values CviLux Corp at about 6.4B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 81.50 TWD; our models calculate a fair value of 76.59 TWD per share.
What do the bullish and bearish scenarios say about 8103?
Our models span a range for CviLux Corp: cautious scenario 66.08 TWD, base 76.59 TWD, optimistic 99.57 TWD per share (as of Nov 8, 2026, price 81.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8103?
CviLux Corp trades at a price-to-earnings ratio of 15.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 76.59 TWD is built from several models across several years. Other multiples: P/B 1.7, P/S 1.7, EV/EBITDA 5.6.
How solid is the balance sheet of CviLux Corp (8103)?
Balance-sheet figures for CviLux Corp (as of Nov 8, 2026): return on equity 12.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is 8103 from its 52-week high?
CviLux Corp trades at 81.50 TWD, about 38% below its 52-week high of 132.00 TWD and 20% above the low of 67.70 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 76.59 TWD is for.
Which stocks are comparable to CviLux 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 CviLux Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 81.50 TWD, calculated fair value 76.59 TWD (−6%), Quality Score 71/100, 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 8103 calculated?
We run CviLux 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 76.59 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. CviLux 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 CviLux Corp (8103)?
The closing price on Nov 9, 2026 was 81.50 TWD. Our model-based fair value is 76.59 TWD, about 6% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CviLux Corp right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of CviLux Corp (8103) come from?
Earnings per share at CviLux Corp grew +1.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.9 %, EBIT margin +0.0 %, tax rate +0.8 %, residual (interest, one-offs) −0.1 %. 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 CviLux Corp
How large is the market capitalisation of CviLux Corp (8103)?
The market capitalisation of CviLux Corp is 6.4B TWD (≈ $195M). 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 CviLux Corp (8103)?
The price-to-sales ratio of CviLux Corp is 1.69 (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 CviLux Corp (8103)?
Earnings per share at CviLux Corp are 5.17 TWD (price ÷ EPS = P/E 15.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CviLux Corp (8103)?
The dividend yield of CviLux Corp is 3.4% (payout 54.2%). 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 CviLux Corp (8103)?
The net margin of CviLux Corp is 11.8% (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 CviLux Corp (8103)?
The return on equity (ROE) of CviLux Corp 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 CviLux Corp (8103)?
On an EBIT basis the return on assets of CviLux Corp is 8.1% (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 CviLux Corp (8103)?
The operating margin of CviLux Corp is 16.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CviLux Corp (8103)?
Revenue at CviLux Corp is growing +29.0% versus a year earlier (3y avg −3.4%). 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 CviLux Corp (8103)?
Earnings per share at CviLux Corp are growing +269% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does CviLux Corp (8103) hold?
CviLux Corp holds more cash than debt, 1.9B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch CviLux Corp in the live analysis
One click puts CviLux Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026