EN DE

Papago Inc (3632) Fair Value & Analysis

Technology · TW · Market cap 174M TWD

PI Papago Inc 3632 · TWO
Price8.00 TWD
Fair Value0.9400 TWD
Upside-88.3%
Quality48/100
Watch Papago Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -3.6% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/12)
Narrow moat 22/100
Evidence: Medium Range 0.1880 TWD – 1.79 TWD Share as image

Fair value as of: Jul 23, 2026

From 10 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 0.5100 TWD to 0.9400 TWD (+84.3%) since Jul 9, 2026. Share price −6.9% over the past month.

Below-average quality, and screening another 88% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1.79 TWD). The favourable scenario is already priced in.
  • The model range is unusually wide (0.1880 TWD to 1.79 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

17.45 TWD 7.28 TWD Fair Value 0.9400 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 7.28 TWD – 17.45 TWD · fair‑value band 0.1880 TWD – 1.79 TWD · the 8.00 TWD price screens above the 0.9400 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Papago Inc (3632) currently trades at 8.00 TWD, while our model-based Fair Value estimate is 0.9400 TWD, implying the stock looks roughly 88.3% overvalued today. The Quality Score stands at 48/100 (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, Papago Inc generated revenue of 273M TWD at a net margin of -3.6%. Revenue grew 13.4% year over year. It earns a return on equity of -5.9%. Net debt stands at 54.1M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 0.1880 TWD (bear case) to 1.79 TWD (bull case); at 8.00 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 29% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -88%, 3632 screens richer 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 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
Highest evidence
Growth DCF 2.06 TWD 2.91 TWD 4.18 TWD 80
Rev-Margin DCF 2.26 TWD 4.02 TWD 6.18 TWD 74
EV/EBITDA 1.01 TWD 1.86 TWD 2.71 TWD 54
All 10 models by family
DCF Models
FCF DCF 1.97 TWD 2.88 TWD 4.34 TWD 38
5Y Revenue Exit 2.26 TWD 3.92 TWD 6.33 TWD 39
5Y EBITDA Exit 1.28 TWD 2.22 TWD 3.48 TWD 41
10Y Revenue Exit 2.01 TWD 3.09 TWD 4.23 TWD 36
10Y EBITDA Exit 1.59 TWD 2.20 TWD 2.81 TWD 37
Multiples
EV/EBITDA 1.01 TWD 1.86 TWD 2.71 TWD 54
EV/Revenue 2.88 TWD 4.77 TWD 6.66 TWD 43
Asset-Based
NCAV (Graham) 2.73 TWD 3.65 TWD 5.45 TWD 50
Growth DCF
Growth DCF 2.06 TWD 2.91 TWD 4.18 TWD 80
Rev-Margin DCF 2.26 TWD 4.02 TWD 6.18 TWD 74

Widest divergence: Asset-Based (3.65 TWD) versus Multiples (1.86 TWD). Highest evidence: Growth DCF (80).

Notify me when 3632 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 273M TWD
Revenue growth (YoY) +13.4%
Net margin -3.6%
Return on equity -5.9%
Free cash flow 10.7M TWD FY2025
Operating margin 7.8%
More key figures
EPS (TTM) -0.3800 TWD
EPS growth (YoY) +100%
Net debt 54.1M TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 36

Profitability 28
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 82
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

Papago Inc. develops and sells software and hardware for satellite navigation systems in Taiwan and internationally. The company offers face recognition solutions; electronic signage products; satellite navigation products, such as handheld navigation and car navigation; car-mounted android phone products; smart life products; and driving recorders.

Full company description

Papago Inc. develops and sells software and hardware for satellite navigation systems in Taiwan and internationally. The company offers face recognition solutions; electronic signage products; satellite navigation products, such as handheld navigation and car navigation; car-mounted android phone products; smart life products; and driving recorders. It offers its products online, as well as through retail stores. Papago Inc. was founded in 1990 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Papago Inc reported revenue of 265M TWD in FY2025 versus 351M TWD in FY2021, a compound −6.8%/yr. Reported net income was −15.6M TWD in FY2025.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
265M TWD
Latest YoY
−28.7%
Avg. growth/yr (3Y) 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.
−11.3%
Avg. growth/yr (5Y) 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.
−8.3%
Avg. growth/yr (6Y) 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.
−13.3%
Revenue −6.8%/yr
FY21 351M TWD
FY22 379M TWD
FY23 393M TWD
FY24 372M TWD
FY25 265M TWD
Net income
FY21 −28.9M TWD
FY22 2.9M TWD
FY23 4.4M TWD
FY24 −12.0M TWD
FY25 −15.6M TWD

3632 screens 88% overvalued. Compare with SAP SE →

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). "Papago Inc Fair Value". https://www.fairvalue-calculator.com/stock/3632

Peer Group

Software - Application · 709 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 48 · Below median
Fair Value upside −88% · Bottom 25%
Return on assets -1% · Below median
Net margin (TTM) -4% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 13% · Above median
Debt / equity 0.48× · Higher than 75% of peers

Valuation Multiples vs Software - Application median · lower = cheaper

P/B 0.05× · Cheaper than 75% of peers
P/S (TTM) 0.02× · Cheaper than 75% of peers
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 21.2× · Pricier 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 0 · sector 0
FUTURE 67 · sector 38
PAST 0 · sector 13
HEALTH 76 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Papago Inc 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 Papago Inc (3632) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 0.9400 TWD versus a price of 8.00 TWD, about −88% (overvalued).
What is the fair value of 3632?
Our model-based fair value for Papago Inc is 0.9400 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 8.00 TWD.
What is the quality score of 3632?
Papago Inc has a Quality Score of 48/100. 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 revenue of Papago Inc (3632)?
Papago Inc reported trailing-twelve-month revenue of about 273M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 3632?
The net profit margin of Papago Inc is about -3.6%, meaning it is currently running at a net loss. 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 Papago Inc 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.