EN DE

Coplus Inc. (2254) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 3.9B TWD

CI Coplus Inc. 2254 · TW
Price60.30 TWD
Fair Value96.80 TWD
Upside+60.5%
Quality48/100
Watch Coplus Inc. for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 61% below our fair value of 96.80 TWD
Low debt · generates free cash flow

Risks

!Weak Growth
!Loss-making · -39.3% net margin
!Trails peers (4/12)
!Narrow moat 0/100
Weak Growth
Loss-making · -39.3% net margin
Low debt · generates free cash flow
Trails peers (4/12)
Narrow moat 0/100
Evidence: Medium Range 96.80 TWD – 279.07 TWD Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 7 days ago

Fair value updated Aug 13, 2026, revised from 116.50 TWD to 96.80 TWD (−16.9%) since Jul 21, 2026. Share price −0.3% over the past month.

Below-average quality, screening 61% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (96.80 TWD). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (96.80 TWD to 279.07 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

144.55 TWD 56.20 TWD Fair Value 96.80 TWD Nov 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

57‑month range 56.20 TWD – 144.55 TWD · fair‑value band 96.80 TWD – 279.07 TWD · the 60.30 TWD price screens below the 96.80 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Coplus Inc. (2254) currently trades at 60.30 TWD, while our model-based Fair Value estimate is 96.80 TWD, implying the stock looks roughly 60.5% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Coplus Inc. generated revenue of 325M TWD at a net margin of -39.3%. Revenue declined 83.4% year over year. It earns a return on equity of -11.6%. Net debt stands at 925M TWD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 96.80 TWD (bear case) to 279.07 TWD (bull case); at 60.30 TWD, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at 61%, 2254 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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
Highest evidence
Growth DCF 9.61 TWD 14.63 TWD 22.95 TWD 80
Rev-Margin DCF 3.91 TWD 7.18 TWD 11.33 TWD 74
Gordon GGM 2.83 TWD 3.08 TWD 3.46 TWD 70
All 13 models by family
DCF Models
FCF DCF 9.00 TWD 14.22 TWD 23.57 TWD 38
Owner Earnings 1.98 TWD 4.63 TWD 9.37 TWD 31
5Y Revenue Exit 3.91 TWD 6.84 TWD 11.06 TWD 39
5Y EBITDA Exit 6.90 TWD 12.00 TWD 18.77 TWD 41
10Y Revenue Exit 5.72 TWD 8.05 TWD 10.42 TWD 36
10Y EBITDA Exit 7.65 TWD 11.17 TWD 14.84 TWD 37
Dividend Discount
Gordon GGM 2.83 TWD 3.08 TWD 3.46 TWD 70
DDM Multi-Stage 2.83 TWD 3.49 TWD 4.40 TWD 61
Multiples
EV/EBITDA 7.31 TWD 11.49 TWD 15.67 TWD 54
EV/Revenue 1.05 TWD 3.75 TWD 6.45 TWD 43
Asset-Based
NCAV (Graham) 8.63 TWD 11.56 TWD 17.26 TWD 50
Growth DCF
Growth DCF 9.61 TWD 14.63 TWD 22.95 TWD 80
Rev-Margin DCF 3.91 TWD 7.18 TWD 11.33 TWD 74

Widest divergence: Asset-Based (11.56 TWD) versus Dividend Discount (3.08 TWD). Highest evidence: Growth DCF (80).

Notify me when 2254 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 325M TWD
Revenue growth (YoY) -83.4%
Net margin -39.3%
Return on equity -11.6%
Free cash flow 98.1M TWD FY2025
Operating margin -204%
More key figures
EPS (TTM) -0.8400 TWD
Net debt 925M TWD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 52 · Market factors (momentum, volatility) 47

Profitability 5
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Coplus Inc. offers single products of automobile and motorcycle parts in Taiwan, the United States, and internationally. The company offers headlights, radiator grilles, water tank shields, and automotive components. The company was founded in 1964 and is based in Tainan City, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Coplus Inc. reported revenue of 478M TWD in FY2025 versus 1.2B TWD in FY2021, a compound −19.9%/yr. Reported net income was −53.4M TWD in FY2025.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
478M TWD
Latest YoY
−24.5%
Avg. growth/yr (3Y) 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.
−19.9%
Avg. growth/yr (5Y) 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.
−7.7%
Avg. growth/yr (7Y) 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.
+10.4%
Revenue −19.9%/yr
FY21 1.2B TWD
FY22 929M TWD
FY23 550M TWD
FY24 633M TWD
FY25 478M TWD
Net income
FY21 251M TWD
FY22 149M TWD
FY23 −47.6M TWD
FY24 −67.5M TWD
FY25 −53.4M TWD

Watch 2254: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Coplus Inc. Fair Value". https://www.fairvalue-calculator.com/stock/2254

Peer Group

Auto Parts · 647 stocks

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.

Quality Score 48 · Below median
Fair Value upside +60% · Top 25%
Return on assets -3% · Bottom 25%
Net margin (TTM) -39% · Bottom 25%
Revenue growth -83% · Bottom 25%
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.38× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/B 0.11× · Cheaper than 75% of peers
P/S (TTM) 0.38× · Cheaper than 75% of peers
P/FCF 1.2× · Cheaper than median
EV/EBITDA 55.4× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 18
FUTURE0 · sector 24
PAST0 · sector 26
HEALTH81 · sector 95
DIVIDEND11 · sector 31

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.58 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 -76%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Balkrishna Industries Limited BALKRISIND ₹2,376 ₹1,237 -48%
Endurance Technologies Limited ENDURANCE ₹2,987 ₹1,384 -54%

Compare Coplus Inc. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Coplus Inc. (2254) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 96.80 TWD versus a price of 60.30 TWD, about +61% (undervalued).
What is the fair value of 2254?
Our model-based fair value for Coplus Inc. is 96.80 TWD (as of Aug 13, 2026), built from audited fundamentals. The current price: 60.30 TWD.
What is the quality score of 2254?
Coplus Inc. has a Quality Score of 48/100. 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 revenue of Coplus Inc. (2254)?
Coplus Inc. reported trailing-twelve-month revenue of about 325M TWD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2254?
The net profit margin of Coplus Inc. is about -39.3%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Coplus Inc. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.