TSRC Corp (2103) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of TSRC Corp TWD 16.59, price TWD 27.80, upside -40.3%, quality 36 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch TSRC Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 13.43 TWD – 35.06 TWD · fair‑value band 12.79 TWD – 16.87 TWD · the 27.80 TWD price screens above the 16.59 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow TSRC in your weekly email
Every Wednesday you see whether TSRC 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.
TSRC Corporation, together with its subsidiaries, engages in the manufacture, import, transport, and sale of various synthetic rubber and related products in Taiwan, Asia, the United States, Europe, and internationally. It operates through two segments: Synthetic Rubber and Non-Synthetic Rubber.
Show more
TSRC Corporation, together with its subsidiaries, engages in the manufacture, import, transport, and sale of various synthetic rubber and related products in Taiwan, Asia, the United States, Europe, and internationally. It operates through two segments: Synthetic Rubber and Non-Synthetic Rubber. The company offers ESBR rubber for use in utomotive tires, shoe soles, conveyor belts, tow trucks tracks, sports equipment, and toys; SSBR rubber for use in low rolling resistance, high performance, and all-season tires; BR rubber that is used in the production of plastic modification for HIPS and high-speed radial tires; and NBR rubber for use in oil hoses and seals, rollers, industrial gaskets, belts, shoe soles, rubber plastic foam sheets, and conveyor belts. It also provides styrene-butadiene-styrene, styrene-isoprene-styrene, styrene-ethylene/butylene-styrene copolymers, rTPE recycled thermoplastic elastomers, as well as T-BLEND applied materials for use in advance shoe and foam materials, soft touch and gel products, and overmolding materials. The company was formerly known as Taiwan Synthetic Rubber Corporation and changed its name to TSRC Corporation in August 1999. The company was incorporated in 1973 and is headquartered in Kaohsiung, Taiwan.
Stock analysis
TSRC Corp (2103) currently trades at 27.80 TWD, while our model-based Fair Value estimate is 16.59 TWD, implying the stock looks roughly 67.5% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 16.19 TWD per share, and 0 of the 24 models we run sit above the 27.80 TWD price.
Bear case: the Earnings-Based group reads lowest at 5.42 TWD, and 24 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 12.79 TWD (bear) to 16.87 TWD (bull), the price of 27.80 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 36/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
TSRC Corp reported revenue of 36.5B TWD in FY2025 versus 32.5B TWD in FY2021, a compound +2.9%/yr. Reported net income was 448M TWD in FY2025, compounding −41.9%/yr from FY2021.
Key figures
Market cap 31.3B TWD (≈ $984M) · P/E ratio 51.5 · P/S ratio 0.63 · EPS (TTM) 0.5400 TWD · Dividend yield 1.0% · Net margin 1.2% · Return on equity 3.3% · Return on assets (EBIT) 6.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 107% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −40% fair-value upside, at −40%, 2103 screens richer than that median.
Fair Value models
Bear 12.79 TWDFair Value 16.59 TWDBull 16.87 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.1975 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.Evidence ⓘEvidence = 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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.0%
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.
+2.5%
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.
+8.7%
Start year 2020 (pandemic). Over 10 years: +3.4% a year
Revenue growth 25 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.
+6.3%
’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.
−13.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.9%
Dividend (yield on the price)1.0%
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.−15% vs −10%, slowing
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.3% → 2%
Start year 2020 (pandemic)
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).
+33.3%
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 +31.2% 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.Specialty Chemicals · 714 stocks
Beats the industry median on 4/15 measures
Overall it trails its industry peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside−40% · Below median
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Below median
Net margin (TTM)2% · Below median
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)1.0% · Below median
Balance sheet
Debt / equity0.30× · Above median
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/E (TTM)51.5× · Priciest 25%
P/B1.57× · Cheaper than median
P/S (TTM)0.86× · Cheaper than median
P/FCF1.7× · Cheaper than median
EV/EBITDA13.6× · Pricier than median
PEG1.22× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 21
PAST (return on equity)13· sector 23
HEALTH (low debt)85· sector 95
DIVIDEND (yield)19· sector 29
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). "TSRC Corp Fair Value". https://www.fairvalue-calculator.com/stock/2103
Frequently asked questions
Is TSRC Corp (2103) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 16.59 TWD versus a price of 27.80 TWD, about −40% upside (overvalued).
What is the fair value of 2103?
Our model-based fair value for TSRC Corp is 16.59 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 27.80 TWD.
What is the quality score of 2103?
TSRC Corp has a Quality Score of 36/100. 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 TSRC Corp (2103)?
Our model-based price target is the fair value of 16.59 TWD (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 12.79 TWD, optimistic scenario 16.87 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the TSRC Corp stock forecast for 2026?
Our models put fair value at 16.59 TWD, about −40% upside versus a price of 27.80 TWD (overvalued). Cautious scenario 12.79 TWD, optimistic scenario 16.87 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of TSRC Corp (2103)?
TSRC Corp reported trailing-twelve-month revenue of about 36.4B TWD (latest available figure, as of Sep 24, 2026).
Does TSRC Corp pay a dividend?
TSRC Corp currently shows a dividend yield of about 0.97% relative to its recent price (as of Sep 24, 2026).
What growth is priced into TSRC Corp (2103)?
For today's price to be fair in a discounted-cash-flow model, TSRC Corp would have to grow free cash flow by +33.3 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 2103 use?
Our models discount TSRC Corp at 10.3 %: a base by market capitalisation (small), damped by beta 0.43, 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 TSRC Corp that is +33.3 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has TSRC Corp (2103) delivered so far?
Over the past 5 years revenue at TSRC Corp grew +8.7 % a year. The price currently implies +33.3 % per year free-cash-flow growth a 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 TSRC Corp (2103) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into TSRC Corp (+33.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of TSRC Corp (2103)?
The free-cash-flow yield on the price is 1.87 %: that much free cash flow TSRC Corp produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of TSRC Corp (2103)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For TSRC Corp it is 16.59 TWD per share (as of Sep 24, 2026), against a price of 27.80 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is TSRC Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 2103 trades above its calculated fair value: price 27.80 TWD, fair value 16.59 TWD, a gap of about −40% (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 2103?
No. The price is what the market pays today (27.80 TWD); the fair value is what the company's own numbers justify (16.59 TWD). For TSRC Corp the two are 11.21 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is TSRC Corp worth?
The market values TSRC Corp at about 31.3B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 27.80 TWD; our models calculate a fair value of 16.59 TWD per share.
What do the bullish and bearish scenarios say about 2103?
Our models span a range for TSRC Corp: cautious scenario 12.79 TWD, base 16.59 TWD, optimistic 16.87 TWD per share (as of Sep 24, 2026, price 27.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2103?
TSRC Corp trades at a price-to-earnings ratio of 51.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 16.59 TWD is built from several models across several years. Other multiples: PEG 1.2, P/B 1.6, P/S 0.9, EV/EBITDA 13.6.
What is the PEG ratio of 2103?
The PEG ratio of TSRC Corp is 1.22 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of TSRC Corp (2103)?
Balance-sheet figures for TSRC Corp (as of Sep 24, 2026): return on equity 3.3%, debt of 0.30 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 2103 from its 52-week high?
TSRC Corp trades at 27.80 TWD, about 3% below its 52-week high of 28.80 TWD and 107% above the low of 13.43 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 16.59 TWD is for.
Which stocks are comparable to TSRC Corp?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, 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 TSRC Corp stock attractive at the current price?
The data as of Sep 24, 2026: price 27.80 TWD, calculated fair value 16.59 TWD (−40%), Quality Score 36/100, 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 2103 calculated?
We run TSRC Corp through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 16.59 TWD, 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 14.1 % above its aggregate fair value. TSRC 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 TSRC Corp (2103)?
The closing price on Sep 24, 2026 was 27.80 TWD. Our model-based fair value is 16.59 TWD, about −40% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with TSRC Corp right now?
The price sits above even our optimistic bull case (16.87 TWD). The favourable scenario is already priced in. Weak quality (36/100) 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.
Where does the earnings growth of TSRC Corp (2103) come from?
Earnings per share at TSRC Corp grew −4.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.1 %, EBIT margin −8.2 %, tax rate −3.7 %, residual (interest, one-offs) +6.9 %. 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 TSRC Corp
How large is the market capitalisation of TSRC Corp (2103)?
The market capitalisation of TSRC Corp is 31.3B TWD (≈ $984M). 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 TSRC Corp (2103)?
The price-to-sales ratio of TSRC Corp is 0.63 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of TSRC Corp (2103)?
Earnings per share at TSRC Corp are 0.5400 TWD (price ÷ EPS = P/E 51.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of TSRC Corp (2103)?
The dividend yield of TSRC Corp is 1.0% (payout 50.0%). 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 TSRC Corp (2103)?
The net margin of TSRC Corp is 1.2% (fiscal year 2025). 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 TSRC Corp (2103)?
The return on equity (ROE) of TSRC Corp is 3.3% (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 TSRC Corp (2103)?
On an EBIT basis the return on assets of TSRC Corp is 6.7% (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 TSRC Corp (2103)?
The operating margin of TSRC Corp is 6.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at TSRC Corp (2103)?
Revenue at TSRC Corp is growing −0.4% versus a year earlier (3y avg +2.5%). 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 TSRC Corp (2103)?
Earnings per share at TSRC Corp are growing +32.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does TSRC Corp (2103) carry?
The net debt of TSRC Corp is 6.6B TWD (fiscal year 2025, ≈ 11.4 yrs of FCF). 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 TSRC Corp in the live analysis
One click puts TSRC Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
