Compucase Enterprise Co Ltd (3032) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Compucase Enterprise Co Ltd TWD 96.82, price TWD 79.00, upside +22.6%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Compucase Enterprise Co Ltd 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 24.33 TWD – 119.50 TWD · fair‑value band 76.77 TWD – 121.32 TWD · the 79.00 TWD price screens below the 96.82 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 Compucase Enterprise Co in your weekly email
Every Wednesday you see whether Compucase Enterprise 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.
Compucase Enterprise Co., Ltd. designs and manufactures PC cases, power supplies, rackmount chassis, and cabinets worldwide. It also manufactures LED drivers, LED luminaires, LED panels, and switching power and open-frame power supplies.
Show more
Compucase Enterprise Co., Ltd. designs and manufactures PC cases, power supplies, rackmount chassis, and cabinets worldwide. It also manufactures LED drivers, LED luminaires, LED panels, and switching power and open-frame power supplies. In addition, the company engages in the manufacture and sale of medical devices and equipment, cases, cabinets, computers, server chassis, computer parts and accessories, keyboards, plates, scanners, molds, dies, and other components; cutting and processing of iron materials; and the import and export of electronics, optoelectronics, and precision products, and plastic injectors. It offers its products under the HEC brand to OEM customers, industrial users, system integrators, and f customers. Compucase Enterprise Co., Ltd. was founded in 1979 and is headquartered in Tainan City, Taiwan.
Stock analysis
Compucase Enterprise Co Ltd (3032) currently trades at 79.00 TWD, while our model-based Fair Value estimate is 96.82 TWD, implying the stock looks roughly 18.4% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 239.74 TWD per share, and 10 of the 15 models we run sit above the 79.00 TWD price.
Bear case: the Asset-Based group reads lowest at 14.73 TWD, and 5 of the 15 models stay below the price. Evidence for this calculation is medium.
Scenario range: 76.77 TWD (bear) to 121.32 TWD (bull), the price of 79.00 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 43/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Compucase Enterprise Co Ltd reported revenue of 11.2B TWD in FY2025 versus 8.3B TWD in FY2021, a compound +7.8%/yr. Reported net income was −894M TWD in FY2025.
Key figures
Market cap 8.9B TWD (≈ $281M) · P/S ratio 0.75 · EPS (TTM) −7.93 TWD · Dividend yield 3.6% · Net margin −8.0% · Return on equity −28.5% · Return on assets (EBIT) 7.2% · Operating margin 10.2%.
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 22% below its 52-week high and 31% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −33% fair-value upside, at 23%, 3032 screens cheaper than that median.
Fair Value models
Bear 76.77 TWDFair Value 96.82 TWDBull 121.32 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.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.38/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+51.2%
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.
+20.6%
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.
+3.9%
Start year 2020 (pandemic). Over 10 years: +11.9% 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.
+7.4%
’14
’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.
8.2% (2020) → 9.1% (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
not computed
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).
+21.8%
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 +19.9% a year for the price.
Compare Compucase Enterprise 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.Computer Hardware · 220 stocks
Beats the industry median on 7/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside+23% · Above median
Profitability
Return on assets5% · Above median
Net margin (TTM)−8% · Bottom 25%
Operating margin (TTM)10% · Top 25%
Growth and dividend
Revenue growth16% · Above median
Dividend yield (TTM)3.6% · Above median
Balance sheet
Debt / equity0.75× · Highest 25%
Valuation Multiplesvs Computer Hardware median · lower = cheaper
P/B0.11× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Compucase Enterprise Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3032
Frequently asked questions
Is Compucase Enterprise Co Ltd (3032) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 96.82 TWD versus a price of 79.00 TWD, about +23% upside (undervalued).
What is the fair value of 3032?
Our model-based fair value for Compucase Enterprise Co Ltd is 96.82 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 79.00 TWD.
What is the quality score of 3032?
Compucase Enterprise Co Ltd has a Quality Score of 43/100. 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 Compucase Enterprise Co Ltd (3032)?
Our model-based price target is the fair value of 96.82 TWD (as of Sep 24, 2026) from 15 valuation models. Cautious scenario 76.77 TWD, optimistic scenario 121.32 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Compucase Enterprise Co Ltd stock forecast for 2026?
Our models put fair value at 96.82 TWD, about +23% upside versus a price of 79.00 TWD (undervalued). Cautious scenario 76.77 TWD, optimistic scenario 121.32 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Compucase Enterprise Co Ltd (3032)?
Compucase Enterprise Co Ltd reported trailing-twelve-month revenue of about 11.6B TWD (latest available figure, as of Sep 24, 2026).
Does Compucase Enterprise Co Ltd pay a dividend?
Compucase Enterprise Co Ltd currently shows a dividend yield of about 3.58% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Compucase Enterprise Co Ltd (3032)?
For today's price to be fair in a discounted-cash-flow model, Compucase Enterprise Co Ltd would have to grow free cash flow by +21.8 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 3032 use?
Our models discount Compucase Enterprise Co Ltd at 12.2 %: a base by market capitalisation (micro), damped by beta 0.66, 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 Compucase Enterprise Co Ltd that is +21.8 % per year a year over ten years, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Compucase Enterprise Co Ltd (3032) delivered so far?
Over the past 5 years revenue at Compucase Enterprise Co Ltd grew +3.9 % a year. The price currently implies +21.8 % 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 Compucase Enterprise Co Ltd (3032) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Compucase Enterprise Co Ltd (+21.8 % 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 Compucase Enterprise Co Ltd (3032)?
The free-cash-flow yield on the price is 5.80 %: that much free cash flow Compucase Enterprise Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Compucase Enterprise Co Ltd (3032)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Compucase Enterprise Co Ltd it is 96.82 TWD per share (as of Sep 24, 2026), against a price of 79.00 TWD. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Compucase Enterprise Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 3032 trades below its calculated fair value: price 79.00 TWD, fair value 96.82 TWD, a gap of about +23% (undervalued). 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 3032?
No. The price is what the market pays today (79.00 TWD); the fair value is what the company's own numbers justify (96.82 TWD). For Compucase Enterprise Co Ltd the two are 17.82 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Compucase Enterprise Co Ltd worth?
The market values Compucase Enterprise Co Ltd at about 8.9B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 79.00 TWD; our models calculate a fair value of 96.82 TWD per share.
What do the bullish and bearish scenarios say about 3032?
Our models span a range for Compucase Enterprise Co Ltd: cautious scenario 76.77 TWD, base 96.82 TWD, optimistic 121.32 TWD per share (as of Sep 24, 2026, price 79.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Compucase Enterprise Co Ltd (3032)?
Balance-sheet figures for Compucase Enterprise Co Ltd (as of Sep 24, 2026): return on equity −28.5%, debt of 0.75 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 3032 from its 52-week high?
Compucase Enterprise Co Ltd trades at 79.00 TWD, about 22% below its 52-week high of 101.00 TWD and 31% above the low of 60.40 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 96.82 TWD is for.
Which stocks are comparable to Compucase Enterprise Co Ltd?
From the same area (Technology) we also value Dell Technologies Inc, Arista Networks, Inc, Western Digital Corporation, Wiwynn Corporation, 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 Compucase Enterprise Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 79.00 TWD, calculated fair value 96.82 TWD (+23%), Quality Score 43/100, from 15 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 3032 calculated?
We run Compucase Enterprise Co Ltd through 15 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 96.82 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 13.0 % above its aggregate fair value. Compucase Enterprise Co Ltd currently trades 23 % below its own fair value, and the market average says nothing about that. 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 Compucase Enterprise Co Ltd (3032)?
The closing price on Sep 24, 2026 was 79.00 TWD. Our model-based fair value is 96.82 TWD, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Compucase Enterprise Co Ltd right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of Compucase Enterprise Co Ltd (3032) come from?
Earnings per share at Compucase Enterprise Co Ltd grew +6.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.2 %, EBIT margin +1.2 %, tax rate +0.4 %, residual (interest, one-offs) −0.9 %. 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 Compucase Enterprise Co Ltd
How large is the market capitalisation of Compucase Enterprise Co Ltd (3032)?
The market capitalisation of Compucase Enterprise Co Ltd is 8.9B TWD (≈ $281M). 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 Compucase Enterprise Co Ltd (3032)?
The price-to-sales ratio of Compucase Enterprise Co Ltd is 0.75 (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 Compucase Enterprise Co Ltd (3032)?
Earnings per share at Compucase Enterprise Co Ltd are −7.93 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Compucase Enterprise Co Ltd (3032)?
The dividend yield of Compucase Enterprise Co Ltd is 3.6%. 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 Compucase Enterprise Co Ltd (3032)?
The net margin of Compucase Enterprise Co Ltd is −8.0% (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 Compucase Enterprise Co Ltd (3032)?
The return on equity (ROE) of Compucase Enterprise Co Ltd is −28.5% (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 Compucase Enterprise Co Ltd (3032)?
On an EBIT basis the return on assets of Compucase Enterprise Co Ltd is 7.2% (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 Compucase Enterprise Co Ltd (3032)?
The operating margin of Compucase Enterprise Co Ltd is 10.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Compucase Enterprise Co Ltd (3032)?
Revenue at Compucase Enterprise Co Ltd is growing +16.2% versus a year earlier (3y avg +20.6%). 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 Compucase Enterprise Co Ltd (3032)?
Earnings per share at Compucase Enterprise Co Ltd are growing −39.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Compucase Enterprise Co Ltd (3032) carry?
The net debt of Compucase Enterprise Co Ltd is 6.8B TWD (fiscal year 2025, ≈ 13.1 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 Compucase Enterprise Co Ltd in the live analysis
One click puts Compucase Enterprise Co Ltd 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.
