Innolux Corp (3481) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Innolux Corp stock TWD 6.36, price TWD 38.00, that is 83.3% below the price, quality 56 out of 100. Rating: strongly overvalued. Calculated from audited financials with 21 of our 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 Nov 6, 2026.
How to read this chart
60‑month range 8.95 TWD – 70.90 TWD · fair‑value band 5.08 TWD – 8.01 TWD · the 38.00 TWD price screens above the 6.36 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow Innolux in your weekly email
Every Wednesday you see whether Innolux 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.
Innolux Corporation, together with its subsidiaries, engages in the research, design, development, of display panels and related diversified cross-domain applications in Taiwan, Hong Kong, the United States, Europe, Japan, China, and internationally.
Show moreShow less
It provides -LCD TV, monitor, commercial display, smart medical display, notebook, industrial display, mobile phone, tablet, consumer electronics, automotive display, manufacturing solutions, healthcare solutions, and AI solutions.
The company also offers display and non-display technologies, as well as quality management and global service. The company was formerly known as Chimei Innolux Corporation and changed its name to Innolux Corporation in December 2012.
Innolux Corporation was incorporated in 2003 and is headquartered in Miaoli, Taiwan.
Stock analysis
Innolux Corp (3481) currently trades at 38.00 TWD, while our model-based Fair Value estimate is 6.36 TWD, 83% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 18.27 TWD per share, and 1 of the 21 models we run sit above the 38.00 TWD price.
Bear case: the Growth Earnings group reads lowest at 0.6600 TWD, and 20 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: 5.08 TWD (bear) to 8.01 TWD (bull), the price of 38.00 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 56/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Innolux Corp reported revenue of 227B TWD in FY2025 versus 350B TWD in FY2021, a compound −10.3%/yr. Reported net income was 250M TWD in FY2025, compounding −74.3%/yr from FY2021.
Key figures
Market cap 303B TWD (≈ $9.2B) Mid · P/E ratio 48.7 · P/S ratio 1.24 · EPS (TTM) 0.7800 TWD · Dividend yield 2.6% · Net margin 2.5% · Return on equity 3.0% · Return on assets (EBIT) −0.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (low confidence).
What moves the price
The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.
The share trades about 46% below its 52-week high and 214% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −24% fair-value upside, at −83%, 3481 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (0.3200 TWD to 133.12 TWD). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear5.08 TWDFair Value 6.36 TWDBull8.01 TWD
Price 38.00 TWD · Downside -83.3%
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+4.7%
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.
+0.4%
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.
−3.4%
Start year 2020 (pandemic). Over 10 years: −4.6% a year
Revenue growth 21 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.
+20.8%
’14
’15
’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.
−57.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−60.4%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−60.4% vs −30.5%, slowing
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.1% → −2%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 6.6%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+21.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +19.6% a year for the price and +7.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (16 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
AI conclusion: Innolux shows modest margin gains from its shift into premium displays and non-display businesses, yet weak pricing power and persistently low profitability continue to limit overall business quality.
Main risk: Persistent weakness in PC and TV demand keeps pressuring earnings and caps growth potential in the core panel business.
Innolux has lifted margins by shifting toward premium displays and non-display businesses, yet forecasts still show earnings pressure from weak PC and TV demand. Our models see the shares as overvalued. Will the newer segments grow fast enough to offset those headwinds, or will traditional panel markets keep capping results?
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 Components · 651 stocks
Beats the industry median on 5/15 measures
Overall it trails its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside−83.3% · Bottom 25%
Profitability
Return on equity (12 months)3.0% · Below median
Return on assets0.2% · Bottom 25%
Net margin (12 months)6.8% · Above median
Operating margin (12 months)2.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)13.3% · Below median
Dividend yield (12 months)2.6% · Above median
Balance sheet
Debt / equity0.08× · Below median
Valuation Multiplesvs Electronic Components median · lower = cheaper
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). "Innolux Corp Fair Value". https://www.fairvalue-calculator.com/stock/3481
Frequently asked questions
Is Innolux Corp (3481) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 6.36 TWD versus a price of 38.00 TWD, about 83% lower (overvalued).
What is the fair value of 3481?
Our model-based fair value for Innolux Corp is 6.36 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 38.00 TWD.
What is the quality score of 3481?
Innolux Corp has a Quality Score of 56/100. 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 Innolux Corp (3481)?
Our model-based price target is the fair value of 6.36 TWD (as of Nov 6, 2026) from 21 valuation models. Cautious scenario 5.08 TWD, optimistic scenario 8.01 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Innolux Corp stock forecast for 2026?
Our models put fair value at 6.36 TWD, about 83% lower versus a price of 38.00 TWD (overvalued). Cautious scenario 5.08 TWD, optimistic scenario 8.01 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Innolux Corp (3481)?
Innolux Corp reported trailing-twelve-month revenue of about 245B TWD (latest available figure, as of Nov 6, 2026).
Does Innolux Corp pay a dividend?
Innolux Corp currently shows a dividend yield of 2.63% relative to its recent price (as of Nov 6, 2026).
What growth is priced into Innolux Corp (3481)?
For today's price to be fair in a discounted-cash-flow model, Innolux Corp would have to grow free cash flow by +21.5 % per year for five years (discount rate 10.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.4 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 3481 use?
Our models discount Innolux Corp at 10.8 %: a base by market capitalisation (large), damped by beta 1.40, 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 Innolux Corp that is +21.5 % per year a year over ten years, using the same discount rate (10.8 %) and the same formula as our fair value.
How much growth has Innolux Corp (3481) delivered so far?
Over the past 5 years revenue at Innolux Corp grew -3.4 % a year. The price currently implies +21.5 % 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 Innolux Corp (3481) growing?
The median revenue growth in the sector is +11.3 % a year. That is the yardstick for the growth priced into Innolux Corp (+21.5 % 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 Innolux Corp (3481)?
The free-cash-flow yield on the price is 2.76 %: that much free cash flow Innolux Corp produces per unit of market value. When it exceeds the discount rate of our models (10.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Innolux Corp (3481)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Innolux Corp it is 6.36 TWD per share (as of Nov 6, 2026), against a price of 38.00 TWD. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Innolux Corp stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 3481 trades above its calculated fair value: price 38.00 TWD, fair value 6.36 TWD, a gap of about −83% (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 3481?
No. The price is what the market pays today (38.00 TWD); the fair value is what the company's own numbers justify (6.36 TWD). For Innolux Corp the two are 31.64 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Innolux Corp worth?
The market values Innolux Corp at about 303B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 38.00 TWD; our models calculate a fair value of 6.36 TWD per share.
What do the bullish and bearish scenarios say about 3481?
Our models span a range for Innolux Corp: cautious scenario 5.08 TWD, base 6.36 TWD, optimistic 8.01 TWD per share (as of Nov 6, 2026, price 38.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3481?
Innolux Corp trades at a price-to-earnings ratio of 48.7 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6.36 TWD is built from several models across several years. Other multiples: PEG 2.0, P/B 1.4, P/S 3.3, EV/EBITDA 23.5.
What is the PEG ratio of 3481?
The PEG ratio of Innolux Corp is 2.00 (P/E divided by earnings growth, as of Nov 6, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Innolux Corp (3481)?
Balance-sheet figures for Innolux Corp (as of Nov 6, 2026): return on equity 3.0%, debt of 0.08 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 3481 from its 52-week high?
Innolux Corp trades at 38.00 TWD, about 46% below its 52-week high of 70.90 TWD and 214% above the low of 12.10 TWD (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 6.36 TWD is for.
Which stocks are comparable to Innolux Corp?
From the same area (Technology) we also value Amphenol Corporation, Corning Incorporated, Delta Electronics, Inc, Samsung Electro-Mechanics Co, 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 Innolux Corp stock attractive at the current price?
The data as of Nov 6, 2026: price 38.00 TWD, calculated fair value 6.36 TWD (−83%), Quality Score 56/100, 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 3481 calculated?
We run Innolux Corp 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 6.36 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 15.5% above its aggregate fair value. Innolux Corp 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 Innolux Corp (3481)?
The closing price on Nov 5, 2026 was 38.00 TWD. Our model-based fair value is 6.36 TWD, about 83% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Innolux Corp right now?
The price sits above even our optimistic bull case (8.01 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 (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Innolux Corp
How large is the market capitalisation of Innolux Corp (3481)?
The market capitalisation of Innolux Corp is 303B TWD (≈ $9.2B). 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 Innolux Corp (3481)?
The price-to-sales ratio of Innolux Corp is 1.24 (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 Innolux Corp (3481)?
Earnings per share at Innolux Corp are 0.7800 TWD (price ÷ EPS = P/E 48.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Innolux Corp (3481)?
The dividend yield of Innolux Corp is 2.6% (payout 128%). 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 Innolux Corp (3481)?
The net margin of Innolux Corp is 2.5% (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 Innolux Corp (3481)?
The return on equity (ROE) of Innolux Corp is 3.0% (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 Innolux Corp (3481)?
On an EBIT basis the return on assets of Innolux Corp is −0.3% (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 Innolux Corp (3481)?
The operating margin of Innolux Corp is 2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Innolux Corp (3481)?
Revenue at Innolux Corp is growing +13.3% versus a year earlier (3y avg +0.4%). 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 Innolux Corp (3481)?
Earnings per share at Innolux Corp are growing +66.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Innolux Corp (3481) carry?
The net debt of Innolux Corp is 2.3B TWD (fiscal year 2025, ≈ 0.3 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 Innolux Corp in the live analysis
One click puts Innolux Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026