EN DE

Wistron Corporation (3231) Fair Value & Analysis

Technology · TW · Market cap 456B TWD

WC Wistron Corporation 3231 · TW
Price183.50 TWD
Fair Value146.52 TWD
Upside-20.2%
Quality44/100
Watch Wistron Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 1.2% net margin
Moderate debt · negative free cash flow
Mixed vs. peers (8/14)
Narrow moat 37/100
Evidence: Medium Range 96.36 TWD – 183.15 TWD Share as image

Fair value as of: Jul 20, 2026

From 17 valuation models · updated 18 days ago

Share price +25.3% over the past month.

Below-average quality, and screening another 20% overvalued on our models.

What matters now

  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (96.36 TWD to 183.15 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

194.00 TWD 22.76 TWD Fair Value 146.52 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 22.76 TWD – 194.00 TWD · fair‑value band 96.36 TWD – 183.15 TWD · the 183.50 TWD price screens above the 146.52 TWD fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Wistron Corporation (3231) currently trades at 183.50 TWD, while our model-based Fair Value estimate is 146.52 TWD, implying the stock looks roughly 20.2% overvalued today. We read business quality at 44/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Wistron Corporation generated revenue of 2.7T TWD at a net margin of 1.2%. Revenue grew 144.3% year over year. It earns a return on equity of 27.2%. Net debt stands at 202B TWD. Fundamentals as of Jul 20, 2026

Our scenario range runs from 96.36 TWD (bear case) to 183.15 TWD (bull case); at 183.50 TWD, the current price sits above 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 9% below its 52-week high and 68% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -20%, 3231 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 BearBaseBull Evidence
Highest evidence
Residual Income 59.36 TWD 76.86 TWD 216.20 TWD 76
ROIC Compounder 223.80 TWD 285.56 TWD 359.72 TWD 72
Gordon GGM 33.26 TWD 72.62 TWD 122.18 TWD 70
All 17 models by family
DCF Models
Owner Earnings 18.29 TWD 20.81 TWD 25.44 TWD 31
Earnings-Based
Graham-Dodd 58.61 TWD 278.27 TWD 382.79 TWD 54
Lynch FV 73.97 TWD 105.67 TWD 137.37 TWD 50
PEG = 1.0 73.97 TWD 105.67 TWD 137.37 TWD 46
EPV 204.32 TWD 237.66 TWD 267.29 TWD 59
Dividend Discount
Gordon GGM 33.26 TWD 72.62 TWD 122.18 TWD 70
DDM Multi-Stage 33.26 TWD 59.49 TWD 75.68 TWD 61
Multiples
P/E Multiple 129.28 TWD 172.38 TWD 215.47 TWD 63
P/S Multiple 109.89 TWD 146.52 TWD 183.15 TWD 58
P/B Multiple 109.89 TWD 146.52 TWD 183.15 TWD 55
EV/EBIT 348.91 TWD 460.07 TWD 571.22 TWD 53
EV/EBITDA 295.94 TWD 389.45 TWD 482.95 TWD 54
EV/Revenue 240.22 TWD 336.56 TWD 432.89 TWD 43
Asset-Based
NCAV (Graham) 27.92 TWD 37.41 TWD 55.84 TWD 50
Economic Profit
Residual Income 59.36 TWD 76.86 TWD 216.20 TWD 76
ROIC Compounder 223.80 TWD 285.56 TWD 359.72 TWD 72
Growth Earnings
Growth-Adj P/E 113.36 TWD 161.94 TWD 210.52 TWD 68

Widest divergence: Multiples (172.38 TWD) versus DCF Models (20.81 TWD). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 2.7T TWD
Revenue growth (YoY) +144%
Net margin 1.2%
Return on equity 27.2%
Free cash flow −145B TWD FY2025
P/E ratio 15.1
More key figures
Operating margin 3.4%
EPS (TTM) 9.49 TWD
EPS growth (YoY) +59.7%
Net debt 202B TWD FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 30 · Market factors (momentum, volatility) 76

Profitability 46
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 91
Distance to the 52-week high (market factor)
Net Issuance 0
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

Wistron Corporation, together with its subsidiaries, engages in the design, manufacture, and sale of information technology products in the United States, Europe, China, and internationally.

Full company description

Wistron Corporation, together with its subsidiaries, engages in the design, manufacture, and sale of information technology products in the United States, Europe, China, and internationally. The company is involved in research, development, and testing of products and semi-furnished products, and its peripheral equipment, and components, including desktop and portable computers, motherboards, servers, system platforms, multiprocessor computer systems, multimedia computers, network computers, consumer and special computers, microprocessors, CD-ROMs, PDAs, tablet computer, pocket computers, and interface cards. It also provides video and internet telephones, and video conferencing and telecommunication equipment; digital satellite TV receivers, set-top boxes, digital video decoders, and multi-media home appliances; digital cameras, CD players, and digital CD players; wireless receiver products comprising mobile phones, wireless LAN cards, and Bluetooth communication modules; and LCD TVs, and other electronic audio and visual products. In addition, the company designs and merchandises computer software and programs; recycles electronic waste; and offers in vitro diagnostic devices, therapeutic equipment, intelligent assistive devices, diagnostic x-ray units, physiological signal diagnostic devices, and medical data systems. Further, it is involved in the manufacturing, processing, and selling of electronic automotive products; maintenance and cleaning of electronics products; import and export trade business; sale and maintenance of computer products and related parts and components, data storage equipment, and digital monitoring systems; internet platform development; provision and sale of application services and consultation; and repair of electronic products. Wistron Corporation was incorporated in 2001 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wistron Corporation reported revenue of 2.2T TWD in FY2025 versus 862B TWD in FY2021, a compound +26.2%/yr. Reported net income was 27.4B TWD in FY2025, compounding +16.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.2T TWD
Latest YoY
+108.4%
Avg. growth/yr (3Y)
+30.5%
Avg. growth/yr (5Y)
+20.9%
Avg. growth/yr (23Y)
+15.4%
Revenue +26.2%/yr
FY21 862B TWD
FY22 985B TWD
FY23 867B TWD
FY24 1.0T TWD
FY25 2.2T TWD
Net income +16.8%/yr
FY21 14.7B TWD
FY22 19.0B TWD
FY23 11.5B TWD
FY24 17.4B TWD
FY25 27.4B TWD

3231 screens 20% overvalued. Compare with Compal Electronics, Inc →

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). "Wistron Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3231

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Computer Hardware · 217 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 44 · Below median
Fair Value upside −20% · Above median
Return on equity (TTM) 27% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 144% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.54× · Higher than 75% of peers

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 15.1× · Cheaper than 75% of peers
P/B 2.57× · Pricier than median
P/S (TTM) 0.17× · Cheaper than 75% of peers
EV/EBITDA 3.9× · Cheaper than 75% of peers
PEG 0.90× · Cheaper than median

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 6 · sector 0
FUTURE 100 · sector 55
PAST 100 · sector 26
HEALTH 73 · sector 97
DIVIDEND 0 · sector 42

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 20, 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 Wistron 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 Wistron Corporation (3231) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 146.52 TWD versus a price of 183.50 TWD, about −20% (overvalued).
What is the fair value of 3231?
Our model-based fair value for Wistron Corporation is 146.52 TWD (as of Jul 20, 2026), built from audited fundamentals. The current price is 183.50 TWD.
What is the quality score of 3231?
Wistron Corporation has a Quality Score of 44/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Wistron Corporation (3231)?
Wistron Corporation reported trailing-twelve-month revenue of about 2.7T TWD (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 3231?
The net profit margin of Wistron Corporation is about 1.2%, meaning it keeps roughly 1.2% of revenue as net income. 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 Wistron 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.