EN DE

Sunrex Technology Corporation (2387) Fair Value & Analysis

Technology · TW · Market cap 7.4B TWD

ST Sunrex Technology Corporation 2387 · TW
Price37.55 TWD
Fair Value69.31 TWD
Upside+84.6%
Quality55/100
Watch Sunrex Technology Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.9% net margin
Low debt · generates free cash flow
10.32% dividend yield
Ranks above peers (10/14)
Narrow moat 31/100
Evidence: Medium Range 51.99 TWD – 86.64 TWD Share as image

Fair value as of: Jul 21, 2026

From 25 valuation models · updated 21 days ago

Share price −5.8% over the past month.

A solid business, screening 85% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (51.99 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) 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)

73.40 TWD 28.89 TWD Fair Value 69.31 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 28.89 TWD – 73.40 TWD · fair‑value band 51.99 TWD – 86.64 TWD · the 37.55 TWD price screens below the 69.31 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Sunrex Technology Corporation (2387) currently trades at 37.55 TWD, while our model-based Fair Value estimate is 69.31 TWD, implying the stock looks roughly 84.6% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Technology 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, Sunrex Technology Corporation generated revenue of 18.6B TWD at a net margin of 2.9%. Revenue declined 6.5% year over year. It earns a return on equity of 4.9%. The balance sheet holds a net cash position of 1.2B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 51.99 TWD (bear case) to 86.64 TWD (bull case); at 37.55 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 29% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at 85%, 2387 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 51.86 TWD 64.66 TWD 81.57 TWD 80
Residual Income 43.43 TWD 45.28 TWD 46.21 TWD 76
Rev-Margin DCF 60.60 TWD 85.34 TWD 112.18 TWD 74
All 25 models by family
DCF Models
FCF DCF 51.13 TWD 65.16 TWD 84.63 TWD 38
Owner Earnings 50.42 TWD 64.14 TWD 83.18 TWD 31
5Y Revenue Exit 60.60 TWD 85.26 TWD 116.07 TWD 39
5Y EBITDA Exit 88.75 TWD 135.90 TWD 189.53 TWD 41
5Y P/E Exit 59.74 TWD 83.72 TWD 107.91 TWD 38
10Y Revenue Exit 55.25 TWD 76.31 TWD 103.17 TWD 36
10Y EBITDA Exit 73.92 TWD 109.98 TWD 156.04 TWD 37
10Y P/E Exit 56.11 TWD 75.29 TWD 97.29 TWD 35
Earnings-Based
Graham-Dodd 23.57 TWD 59.51 TWD 77.31 TWD 54
PEG = 1.0 10.99 TWD 15.70 TWD 20.41 TWD 46
EPV 47.81 TWD 52.32 TWD 56.21 TWD 59
Dividend Discount
Gordon GGM 35.44 TWD 65.20 TWD 103.95 TWD 70
DDM Multi-Stage 35.44 TWD 52.96 TWD 71.14 TWD 61
Multiples
P/E Multiple 51.99 TWD 69.31 TWD 86.64 TWD 63
P/S Multiple 44.19 TWD 58.92 TWD 73.65 TWD 58
P/B Multiple 44.19 TWD 58.92 TWD 73.65 TWD 55
EV/EBIT 93.37 TWD 118.09 TWD 142.80 TWD 53
EV/EBITDA 123.93 TWD 158.83 TWD 193.73 TWD 54
EV/Revenue 69.21 TWD 90.63 TWD 112.05 TWD 43
Asset-Based
NCAV (Graham) 27.40 TWD 36.72 TWD 54.81 TWD 50
Growth DCF
Growth DCF 51.86 TWD 64.66 TWD 81.57 TWD 80
Rev-Margin DCF 60.60 TWD 85.34 TWD 112.18 TWD 74
Economic Profit
Residual Income 43.43 TWD 45.28 TWD 46.21 TWD 76
ROIC Compounder 47.81 TWD 52.32 TWD 57.23 TWD 72
Growth Earnings
Growth-Adj P/E 40.34 TWD 57.63 TWD 74.91 TWD 68

Widest divergence: DCF Models (76.31 TWD) versus Asset-Based (36.72 TWD). Highest evidence: Growth DCF (80).

Notify me when 2387 reaches fair value

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

Key figures & financial health

Revenue (TTM) 18.6B TWD
Revenue growth (YoY) -6.5%
Net margin 2.9%
Return on equity 4.9%
Free cash flow 600M TWD FY2025
P/E ratio 11.7
More key figures
Operating margin 2.1%
EPS (TTM) 3.45 TWD
Dividend yield 10.0%
EPS growth (YoY) -56.6%
Net cash 1.2B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 56 · Market factors (momentum, volatility) 42

Profitability 37
Margins and returns on capital today
Quality Growth 9
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 100
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

Sunrex Technology Corporation engages in the manufacture and sale of laptop computer keyboards worldwide. It offers wired/wireless keyboard and mouse, HTPC multimedia keyboards, leather casing keyboards for tablet computers, touch-controlled keyboards, gaming keyboards, and mice, as well as 3D air keyboards and mice.

Full company description

Sunrex Technology Corporation engages in the manufacture and sale of laptop computer keyboards worldwide. It offers wired/wireless keyboard and mouse, HTPC multimedia keyboards, leather casing keyboards for tablet computers, touch-controlled keyboards, gaming keyboards, and mice, as well as 3D air keyboards and mice. The company is also involved in the research and development of various human interface devices, such as keyboards/mice for desktop computers, writing tablets, and presentation devices; and production of tablet computers and AIO-related peripheral products. Sunrex Technology Corporation was founded in 1975 and is headquartered in Taichung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sunrex Technology Corporation reported revenue of 18.9B TWD in FY2025 versus 24.1B TWD in FY2021, a compound −5.9%/yr. Reported net income was 671M TWD in FY2025, compounding −10.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
18.9B TWD
Latest YoY
−19.8%
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.
−8.4%
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.
−2.3%
Avg. growth/yr (23Y) 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.
+8.7%
Revenue −5.9%/yr
FY21 24.1B TWD
FY22 24.6B TWD
FY23 21.6B TWD
FY24 23.5B TWD
FY25 18.9B TWD
Net income −10.1%/yr
FY21 1.0B TWD
FY22 1.4B TWD
FY23 1.3B TWD
FY24 1.5B TWD
FY25 671M TWD
Character of growth · EPS growth decomposed (2014-2025) +8.9 % p.a.
Revenue per share +6.8 pp

of which total revenue +3.6 pp · buybacks/dilution +3.2 pp

EBIT margin +2.2 pp
Tax rate −0.5 pp
Residual (interest, one-offs) +0.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 2387: 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). "Sunrex Technology Corporation Fair Value". https://www.fairvalue-calculator.com/stock/2387

Peer Group

Computer Hardware · 215 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 55 · Above median
Fair Value upside +85% · Top 25%
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -7% · Bottom 25%
Dividend yield (TTM) 10.3% · Top 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 11.0× · Cheaper than 75% of peers
P/B 0.70× · Cheaper than 75% of peers
P/S (TTM) 0.40× · Cheaper than median
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 2.0× · Cheaper 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.

VALUE 100 · sector 0
FUTURE 0 · sector 57
PAST 20 · sector 26
HEALTH 98 · sector 97
DIVIDEND 100 · sector 44

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare Sunrex Technology Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is Sunrex Technology Corporation (2387) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 69.31 TWD versus a price of 37.55 TWD, about +85% (undervalued).
What is the fair value of 2387?
Our model-based fair value for Sunrex Technology Corporation is 69.31 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 37.55 TWD.
What is the quality score of 2387?
Sunrex Technology Corporation has a Quality Score of 55/100. 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 Sunrex Technology Corporation (2387)?
Sunrex Technology Corporation reported trailing-twelve-month revenue of about 18.6B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2387?
The net profit margin of Sunrex Technology Corporation is about 2.9%, meaning it keeps roughly 2.9% of revenue as net income. Based on the latest reported figures.
Does Sunrex Technology Corporation pay a dividend?
Sunrex Technology Corporation currently shows a dividend yield of about 10.03% relative to its recent price (as of Jul 21, 2026).

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 Sunrex Technology Corporation 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.