Pili International Multimedia Co Ltd (8450) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Pili International Multimedia Co Ltd stock TWD 5.37, price TWD 14.05, that is 61.8% below the price, quality 34 out of 100. Rating: strongly overvalued. Calculated from audited financials with one 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 13.95 TWD – 66.90 TWD · fair‑value band 4.00 TWD – 8.01 TWD · the 14.05 TWD price screens above the 5.37 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Pili International Multimedia Co in your weekly email
Every Wednesday you see whether Pili International Multimedia 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.
Pili International Multimedia Co.,Ltd. produces and distributes dramas, TV shows, video tapes, and movies in Taiwan. The company also engages in product and portrait authorization merchandising business.
Show moreShow less
The company was formerly known as Da Chih Entertainment Co., Ltd. and changed its name to Pili International Multimedia Co.,Ltd. in August 2000. Pili International Multimedia Co.,Ltd. was founded in 1996 and is based in New Taipei City, Taiwan.
Stock analysis
Pili International Multimedia Co Ltd (8450) currently trades at 14.05 TWD, while our model-based Fair Value estimate is 5.37 TWD, 62% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 95/100, which puts the data coverage at low.
Scenario range: 4.00 TWD (bear) to 8.01 TWD (bull), the price of 14.05 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 34/100 (below-average quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Pili International Multimedia Co Ltd reported revenue of 238M TWD in FY2025 versus 428M TWD in FY2021, a compound −13.7%/yr. Reported net income was −274M TWD in FY2025.
Key figures
Market cap 721M TWD (≈ $22.0M) Micro · P/S ratio 2.49 · EPS (TTM) −3.08 TWD · Net margin −51.9% · Return on equity −32.5% · Return on assets (EBIT) −12.2% (5-year average) · Operating margin −50.7% · Revenue (TTM) 304M TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (medium confidence).
What moves the price
The share trades about 23% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at −62%, 8450 screens richer than that median.
Fair Value models
Bear4.00 TWDFair Value 5.37 TWDBull8.01 TWD
Price 14.05 TWD · Downside -61.8%
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.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.0/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.3%
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.
−15.9%
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.
−12.5%
Start year 2020 (pandemic). Over 10 years: −9.5% a year
Revenue growth 10 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.
−9.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−30.3% (2020) → −103.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
Compare Pili International Multimedia Co Ltd 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.Entertainment · 222 stocks
Beats the industry median on 0/9 measures
Overall it trails its industry peers.
Valuation
Quality Score34 · Bottom 25%
Fair Value upside−61.8% · Bottom 25%
Profitability
Return on assets−25.3% · Bottom 25%
Net margin (12 months)−51.9% · Bottom 25%
Operating margin (12 months)−50.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−14.9% · Bottom 25%
Balance sheet
Debt / equity0.63× · Highest 25%
Valuation Multiplesvs Entertainment median · lower = cheaper
P/B1.74× · Pricier than median
P/S (12 months)2.37× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 30
FUTURE (revenue growth)0· sector 21
PAST (return on equity)0· sector 5
HEALTH (low debt)68· sector 96
DIVIDEND (yield)0· sector 46
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.
Cite: Fair Value Calculator (2026). "Pili International Multimedia Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8450
Frequently asked questions
Is Pili International Multimedia Co Ltd (8450) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 5.37 TWD versus a price of 14.05 TWD, about 62% lower (overvalued).
What is the fair value of 8450?
Our model-based fair value for Pili International Multimedia Co Ltd is 5.37 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 14.05 TWD.
What is the quality score of 8450?
Pili International Multimedia Co Ltd has a Quality Score of 34/100. 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 Pili International Multimedia Co Ltd (8450)?
Our model-based price target is the fair value of 5.37 TWD (as of Nov 3, 2026) from 1 valuation models. Cautious scenario 4.00 TWD, optimistic scenario 8.01 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Pili International Multimedia Co Ltd stock forecast for 2026?
Our models put fair value at 5.37 TWD, about 62% lower versus a price of 14.05 TWD (overvalued). Cautious scenario 4.00 TWD, optimistic scenario 8.01 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Pili International Multimedia Co Ltd (8450)?
Pili International Multimedia Co Ltd reported trailing-twelve-month revenue of about 304M TWD (latest available figure, as of Nov 3, 2026).
What is the intrinsic value of Pili International Multimedia Co Ltd (8450)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pili International Multimedia Co Ltd it is 5.37 TWD per share (as of Nov 3, 2026), against a price of 14.05 TWD. It is the blended result of 1 valuation models in 1 family (Asset-Based).
Is Pili International Multimedia Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 8450 trades above its calculated fair value: price 14.05 TWD, fair value 5.37 TWD, a gap of about −62% (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 8450?
No. The price is what the market pays today (14.05 TWD); the fair value is what the company's own numbers justify (5.37 TWD). For Pili International Multimedia Co Ltd the two are 8.68 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Pili International Multimedia Co Ltd worth?
The market values Pili International Multimedia Co Ltd at about 721M TWD (market capitalisation, as of Nov 3, 2026). Per share that is 14.05 TWD; our models calculate a fair value of 5.37 TWD per share.
What do the bullish and bearish scenarios say about 8450?
Our models span a range for Pili International Multimedia Co Ltd: cautious scenario 4.00 TWD, base 5.37 TWD, optimistic 8.01 TWD per share (as of Nov 3, 2026, price 14.05 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Pili International Multimedia Co Ltd (8450)?
Balance-sheet figures for Pili International Multimedia Co Ltd (as of Nov 3, 2026): return on equity −32.5%, debt of 0.63 per unit of equity. They feed the Quality Score of 34/100, which measures business quality independently of the share price.
How far is 8450 from its 52-week high?
Pili International Multimedia Co Ltd trades at 14.05 TWD, about 23% below its 52-week high of 18.15 TWD and 1% above the low of 13.95 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 5.37 TWD is for.
Which stocks are comparable to Pili International Multimedia Co Ltd?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO 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 Pili International Multimedia Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 14.05 TWD, calculated fair value 5.37 TWD (−62%), Quality Score 34/100, from 1 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 8450 calculated?
We run Pili International Multimedia Co Ltd through 1 models from 1 family: Asset-Based. Every model gets the same audited fundamentals; the fair value of 5.37 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. Pili International Multimedia 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 Pili International Multimedia Co Ltd (8450)?
The closing price on Nov 9, 2026 was 14.05 TWD. Our model-based fair value is 5.37 TWD, about 62% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pili International Multimedia Co Ltd right now?
The price sits above even our optimistic bull case (8.01 TWD). The favourable scenario is already priced in. Weak quality (34/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (4.00 TWD to 8.01 TWD) leaves room in how you read the outcome.
Key figures of Pili International Multimedia Co Ltd
How large is the market capitalisation of Pili International Multimedia Co Ltd (8450)?
The market capitalisation of Pili International Multimedia Co Ltd is 721M TWD (≈ $22.0M). 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 Pili International Multimedia Co Ltd (8450)?
The price-to-sales ratio of Pili International Multimedia Co Ltd is 2.49 (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 Pili International Multimedia Co Ltd (8450)?
Earnings per share at Pili International Multimedia Co Ltd are −3.08 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Pili International Multimedia Co Ltd (8450)?
The net margin of Pili International Multimedia Co Ltd is −51.9% (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 Pili International Multimedia Co Ltd (8450)?
The return on equity (ROE) of Pili International Multimedia Co Ltd is −32.5% (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 Pili International Multimedia Co Ltd (8450)?
On an EBIT basis the return on assets of Pili International Multimedia Co Ltd is −12.2% (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 Pili International Multimedia Co Ltd (8450)?
The operating margin of Pili International Multimedia Co Ltd is −50.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pili International Multimedia Co Ltd (8450)?
Revenue at Pili International Multimedia Co Ltd is growing −14.9% versus a year earlier (3y avg −15.9%). 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 Pili International Multimedia Co Ltd (8450)?
Earnings per share at Pili International Multimedia Co Ltd are growing −72.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Pili International Multimedia Co Ltd (8450) generate?
The free cash flow of Pili International Multimedia Co Ltd is −194M 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 debt does Pili International Multimedia Co Ltd (8450) carry?
The net debt of Pili International Multimedia Co Ltd is 192M TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Pili International Multimedia Co Ltd in the live analysis
One click puts Pili International Multimedia 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 3, 2026