Wayi International Digital Entertainment Co (3086) fair value: what the stock is really worth
As of Oct 30, 2026: fair value (intrinsic value) of Wayi International Digital Entertainment Co stock TWD 24.74, price TWD 25.65, upside -3.5%, quality 44 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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. As of Oct 30, 2026.
How to read this chart
60‑month range 25.65 TWD – 307.00 TWD · fair‑value band 16.27 TWD – 31.25 TWD · the 25.65 TWD price screens above the 24.74 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 30, 2026.
Follow Wayi International Digital Entertainment Co in your weekly email
Every Wednesday you see whether Wayi International Digital Entertainment 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.
Wayi International Digital Entertainment Co., Ltd., together with its subsidiaries, designs and trades computer software and hardware programs. The company also publishes gaming software; and provides various IT services.
Show moreShow less
The company was formerly known as Wayi International Co. Ltd. and changed its name to Wayi International Digital Entertainment Co., Ltd. in June 2000. Wayi International Digital Entertainment Co., Ltd. was founded in 1993 and is based in Taipei, Taiwan.
Stock analysis
Wayi International Digital Entertainment Co (3086) currently trades at 25.65 TWD, while our model-based Fair Value estimate is 24.74 TWD, so the stock looks roughly fairly valued today (gap 3.7%).
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 92/100, which puts the data coverage at low.
Scenario range: 16.27 TWD (bear) to 31.25 TWD (bull), the price of 25.65 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 44/100 (below-average quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Wayi International Digital Entertainment Co reported revenue of 159M TWD in FY2025 versus 248M TWD in FY2021, a compound −10.5%/yr. Reported net income was −17.0M TWD in FY2025.
Key figures
Market cap 7.0B TWD (≈ $215M) Micro · P/S ratio 46.7 · EPS (TTM) −0.0700 TWD · Dividend yield 0.1% · Net margin −14.1% · Return on equity −7.8% · Return on assets (EBIT) 7.5% · Operating margin −39.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 10 out of 100 (low confidence).
What moves the price
The share trades about 92% below its 52-week high and at its 52-week low.
For context, the median of 10 Communication Services peers we cover trades at 59% fair-value upside, at −4%, 3086 screens richer than that median.
Fair Value models
Bear16.27 TWDFair Value 24.74 TWDBull31.25 TWD
Price 25.65 TWD · Upside -3.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.27/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+6.0%
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.
+2.7%
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.
+6.6%
Start year 2020 (pandemic)
Revenue growth 8 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.
+6.7%
’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.
2.3% (2020) → −13.1% (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
Compare Wayi International Digital Entertainment Co 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 · 148 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). "Wayi International Digital Entertainment Co Fair Value". https://www.fairvalue-calculator.com/stock/3086
Frequently asked questions
Is Wayi International Digital Entertainment Co (3086) overvalued or undervalued?
As of Oct 30, 2026, our model estimates a fair value of 24.74 TWD versus a price of 25.65 TWD, about −4% upside (fairly valued).
What is the fair value of 3086?
Our model-based fair value for Wayi International Digital Entertainment Co is 24.74 TWD (as of Oct 30, 2026), built from audited fundamentals. The current price: 25.65 TWD.
What is the quality score of 3086?
Wayi International Digital Entertainment Co has a Quality Score of 44/100. 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 Wayi International Digital Entertainment Co (3086)?
Our model-based price target is the fair value of 24.74 TWD (as of Oct 30, 2026) from 1 valuation models. Cautious scenario 16.27 TWD, optimistic scenario 31.25 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Wayi International Digital Entertainment Co stock forecast for 2026?
Our models put fair value at 24.74 TWD, about −4% upside versus a price of 25.65 TWD (fairly valued). Cautious scenario 16.27 TWD, optimistic scenario 31.25 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Wayi International Digital Entertainment Co (3086)?
Wayi International Digital Entertainment Co reported trailing-twelve-month revenue of about 150M TWD (latest available figure, as of Oct 30, 2026).
Does Wayi International Digital Entertainment Co pay a dividend?
Wayi International Digital Entertainment Co currently shows a dividend yield of 0.06% relative to its recent price (as of Oct 30, 2026).
What is the intrinsic value of Wayi International Digital Entertainment Co (3086)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wayi International Digital Entertainment Co it is 24.74 TWD per share (as of Oct 30, 2026), against a price of 25.65 TWD. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Wayi International Digital Entertainment Co stock overvalued or undervalued in 2026?
As of Oct 30, 2026, 3086 trades above its calculated fair value: price 25.65 TWD, fair value 24.74 TWD, a gap of about −4% (fairly valued). 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 3086?
No. The price is what the market pays today (25.65 TWD); the fair value is what the company's own numbers justify (24.74 TWD). For Wayi International Digital Entertainment Co the two are 0.9100 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Wayi International Digital Entertainment Co worth?
The market values Wayi International Digital Entertainment Co at about 7.0B TWD (market capitalisation, as of Oct 30, 2026). Per share that is 25.65 TWD; our models calculate a fair value of 24.74 TWD per share.
What do the bullish and bearish scenarios say about 3086?
Our models span a range for Wayi International Digital Entertainment Co: cautious scenario 16.27 TWD, base 24.74 TWD, optimistic 31.25 TWD per share (as of Oct 30, 2026, price 25.65 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Wayi International Digital Entertainment Co (3086)?
Balance-sheet figures for Wayi International Digital Entertainment Co (as of Oct 30, 2026): return on equity −7.8%. They feed the Quality Score of 44/100, which measures business quality independently of the share price.
How far is 3086 from its 52-week high?
Wayi International Digital Entertainment Co trades at 25.65 TWD, about 92% below its 52-week high of 307.00 TWD and at the low of 25.65 TWD (as of Oct 30, 2026). Distance from the high says nothing about value: that is what the fair value of 24.74 TWD is for.
Which stocks are comparable to Wayi International Digital Entertainment Co?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 Wayi International Digital Entertainment Co stock attractive at the current price?
The data as of Oct 30, 2026: price 25.65 TWD, calculated fair value 24.74 TWD (−4%), Quality Score 44/100, from 1 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 3086 calculated?
We run Wayi International Digital Entertainment Co through 1 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 24.74 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 13.4 % above its aggregate fair value. Wayi International Digital Entertainment Co 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 Wayi International Digital Entertainment Co (3086)?
The closing price on Oct 30, 2026 was 25.65 TWD. Our model-based fair value is 24.74 TWD, about −4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wayi International Digital Entertainment Co right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (16.27 TWD to 31.25 TWD) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Wayi International Digital Entertainment Co
How large is the market capitalisation of Wayi International Digital Entertainment Co (3086)?
The market capitalisation of Wayi International Digital Entertainment Co is 7.0B TWD (≈ $215M). 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 Wayi International Digital Entertainment Co (3086)?
The price-to-sales ratio of Wayi International Digital Entertainment Co is 46.7 (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 Wayi International Digital Entertainment Co (3086)?
Earnings per share at Wayi International Digital Entertainment Co are −0.0700 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wayi International Digital Entertainment Co (3086)?
The dividend yield of Wayi International Digital Entertainment Co is 0.1%. 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 Wayi International Digital Entertainment Co (3086)?
The net margin of Wayi International Digital Entertainment Co is −14.1% (last twelve months). 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 Wayi International Digital Entertainment Co (3086)?
The return on equity (ROE) of Wayi International Digital Entertainment Co is −7.8% (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 Wayi International Digital Entertainment Co (3086)?
On an EBIT basis the return on assets of Wayi International Digital Entertainment Co is 7.5% (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 Wayi International Digital Entertainment Co (3086)?
The operating margin of Wayi International Digital Entertainment Co is −39.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wayi International Digital Entertainment Co (3086)?
Revenue at Wayi International Digital Entertainment Co is growing +3.6% versus a year earlier (3y avg +2.7%). 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 Wayi International Digital Entertainment Co (3086)?
Earnings per share at Wayi International Digital Entertainment Co are growing −71.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Wayi International Digital Entertainment Co (3086) generate?
The free cash flow of Wayi International Digital Entertainment Co is −28.3M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Wayi International Digital Entertainment Co (3086) hold?
Wayi International Digital Entertainment Co holds more cash than debt, 134M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Wayi International Digital Entertainment Co in the live analysis
One click puts Wayi International Digital Entertainment Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 30, 2026