Chinese Gamer International (3083) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Chinese Gamer International TWD 7.34, price TWD 22.85, upside -67.9%, quality 65 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Chinese Gamer International 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
Chinese Gamer International Corporation provides online and mobile game services in Taiwan, China, Hong Kong, and internationally. The company engages in research and development of PC/mobiles games; licensing activities; and operation of games.
Show more
Chinese Gamer International Corporation provides online and mobile game services in Taiwan, China, Hong Kong, and internationally. The company engages in research and development of PC/mobiles games; licensing activities; and operation of games. It also offers its games to the Mainland China, Hong Kong, Macao, South Korea, Vietnam, Russia, Europe, America, Thailand, Japan, Singapore, and Malaysia, as well as involved in the reinvestment and information software services. Chinese Gamer International Corporation was founded in 1989 and is based in Taipei, Taiwan.
Stock analysis
Chinese Gamer International (3083) currently trades at 22.85 TWD, while our model-based Fair Value estimate is 7.34 TWD, implying the stock looks roughly 211.3% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 9.82 TWD per share, and 0 of the 21 models we run sit above the 22.85 TWD price.
Bear case: the Earnings-Based group reads lowest at 3.59 TWD, and 21 of the 21 models stay below the price. Evidence for this calculation is low.
Scenario range: 5.51 TWD (bear) to 9.18 TWD (bull), the price of 22.85 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 65/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Chinese Gamer International reported revenue of 396M TWD in FY2025 versus 342M TWD in FY2021, a compound +3.7%/yr. Reported net income was 37.4M TWD in FY2025.
Key figures
Market cap 2.0B TWD (≈ $62.2M) · P/E ratio 31.7 · P/S ratio 2.99 · EPS (TTM) 0.7200 TWD · Dividend yield 1.4% · Net margin 9.4% · Return on equity 5.1% · Return on assets (EBIT) −2.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −68%, 3083 screens richer than that median.
Fair Value models
Bear 5.51 TWDFair Value 7.34 TWDBull 9.18 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 (0.2864 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−7.4%
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.
+2.6%
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.
−2.9%
Start year 2020 (pandemic)
Revenue growth 9 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.
+1.5%
’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.
+0.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.4%
Dividend (yield on the price)1.4%
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.−2% → −1%
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).
+20.1%
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 +18.2% a year for the price.
Compare Chinese Gamer International 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.Electronic Gaming & Multimedia · 149 stocks
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). "Chinese Gamer International Fair Value". https://www.fairvalue-calculator.com/stock/3083
Frequently asked questions
Is Chinese Gamer International (3083) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 7.34 TWD versus a price of 22.85 TWD, about −68% upside (overvalued).
What is the fair value of 3083?
Our model-based fair value for Chinese Gamer International is 7.34 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 22.85 TWD.
What is the quality score of 3083?
Chinese Gamer International has a Quality Score of 65/100. 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 Chinese Gamer International (3083)?
Our model-based price target is the fair value of 7.34 TWD (as of Sep 24, 2026) from 21 valuation models. Cautious scenario 5.51 TWD, optimistic scenario 9.18 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Chinese Gamer International stock forecast for 2026?
Our models put fair value at 7.34 TWD, about −68% upside versus a price of 22.85 TWD (overvalued). Cautious scenario 5.51 TWD, optimistic scenario 9.18 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Chinese Gamer International (3083)?
Chinese Gamer International reported trailing-twelve-month revenue of about 413M TWD (latest available figure, as of Sep 24, 2026).
Does Chinese Gamer International pay a dividend?
Chinese Gamer International currently shows a dividend yield of about 1.44% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Chinese Gamer International (3083)?
For today's price to be fair in a discounted-cash-flow model, Chinese Gamer International would have to grow free cash flow by +20.1 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 3083 use?
Our models discount Chinese Gamer International at 11.8 %: a base by market capitalisation (micro), damped by beta 0.37, 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 Chinese Gamer International that is +20.1 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Chinese Gamer International (3083) delivered so far?
Over the past 5 years revenue at Chinese Gamer International grew -2.9 % a year. The price currently implies +20.1 % 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 Chinese Gamer International (3083) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Chinese Gamer International (+20.1 % 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 Chinese Gamer International (3083)?
The free-cash-flow yield on the price is 2.32 %: that much free cash flow Chinese Gamer International produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Chinese Gamer International (3083)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Chinese Gamer International it is 7.34 TWD per share (as of Sep 24, 2026), against a price of 22.85 TWD. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Chinese Gamer International stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 3083 trades above its calculated fair value: price 22.85 TWD, fair value 7.34 TWD, a gap of about −68% (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 3083?
No. The price is what the market pays today (22.85 TWD); the fair value is what the company's own numbers justify (7.34 TWD). For Chinese Gamer International the two are 15.51 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Chinese Gamer International worth?
The market values Chinese Gamer International at about 2.0B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 22.85 TWD; our models calculate a fair value of 7.34 TWD per share.
What do the bullish and bearish scenarios say about 3083?
Our models span a range for Chinese Gamer International: cautious scenario 5.51 TWD, base 7.34 TWD, optimistic 9.18 TWD per share (as of Sep 24, 2026, price 22.85 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3083?
Chinese Gamer International trades at a price-to-earnings ratio of 31.7 (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 7.34 TWD is built from several models across several years. Other multiples: PEG 70.0, P/B 1.6, P/S 4.8, EV/EBITDA 76.3.
What is the PEG ratio of 3083?
The PEG ratio of Chinese Gamer International is 70.04 (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 Chinese Gamer International (3083)?
Balance-sheet figures for Chinese Gamer International (as of Sep 24, 2026): return on equity 5.1%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 3083 from its 52-week high?
Chinese Gamer International trades at 22.85 TWD, about 39% below its 52-week high of 37.60 TWD and 5% above the low of 21.75 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 7.34 TWD is for.
Which stocks are comparable to Chinese Gamer International?
From the same area (Communication Services) we also value Konami Group, NetEase, Inc, Take-Two Interactive Software, Inc, Roblox 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 Chinese Gamer International stock attractive at the current price?
The data as of Sep 24, 2026: price 22.85 TWD, calculated fair value 7.34 TWD (−68%), Quality Score 65/100, from 21 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 3083 calculated?
We run Chinese Gamer International through 21 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 7.34 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 14.0 % above its aggregate fair value. Chinese Gamer International 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 Chinese Gamer International (3083)?
The closing price on Sep 24, 2026 was 22.85 TWD. Our model-based fair value is 7.34 TWD, about −68% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Chinese Gamer International right now?
The price sits above even our optimistic bull case (9.18 TWD). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Chinese Gamer International
How large is the market capitalisation of Chinese Gamer International (3083)?
The market capitalisation of Chinese Gamer International is 2.0B TWD (≈ $62.2M). 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 Chinese Gamer International (3083)?
The price-to-sales ratio of Chinese Gamer International is 2.99 (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 Chinese Gamer International (3083)?
Earnings per share at Chinese Gamer International are 0.7200 TWD (price ÷ EPS = P/E 31.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Chinese Gamer International (3083)?
The dividend yield of Chinese Gamer International is 1.4% (payout 45.8%). 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 Chinese Gamer International (3083)?
The net margin of Chinese Gamer International is 9.4% (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 Chinese Gamer International (3083)?
The return on equity (ROE) of Chinese Gamer International is 5.1% (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 Chinese Gamer International (3083)?
On an EBIT basis the return on assets of Chinese Gamer International is −2.0% (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 Chinese Gamer International (3083)?
The operating margin of Chinese Gamer International is −0.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Chinese Gamer International (3083)?
Revenue at Chinese Gamer International is growing −3.9% versus a year earlier (3y avg +2.6%). 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 Chinese Gamer International (3083)?
Earnings per share at Chinese Gamer International are growing +151% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Chinese Gamer International (3083) hold?
Chinese Gamer International holds more cash than debt, 259M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Chinese Gamer International in the live analysis
One click puts Chinese Gamer International 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.
