MacroWell OMG Digital Entertainment Co Ltd (3687) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of MacroWell OMG Digital Entertainment Co Ltd stock TWD 39.60, price TWD 51.90, that is 23.7% below the price, quality 64 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 9, 2026.
How to read this chart
60‑month range 50.10 TWD – 196.26 TWD · fair‑value band 30.35 TWD – 52.79 TWD · the 51.90 TWD price screens above the 39.60 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow MacroWell OMG Digital Entertainment Co in your weekly email
Every Wednesday you see whether MacroWell OMG 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.
MacroWell OMG Digital Entertainment Co., Ltd. provides information software services in Taiwan.
Show moreShow less
It also sells game or online game points; provides member credit cards, ATM tellers, ATMs, online ATMs, convenience store barcode payment, and logistics payment collection services; and electronic invoices for members, card readers, automated email sending, SMS text message sending, and other services.
In addition, the company acts as an agent for collecting and paying actual transaction funds, including online mobile payment and online EC shopping payment collection.
The company was formerly known as Macrowell Technology Co., Ltd. and changed its name to MacroWell OMG Digital Entertainment Co., Ltd. in August 2009. MacroWell OMG Digital Entertainment Co., Ltd. was founded in 1988 and is based in Taipei, Taiwan.
Stock analysis
MacroWell OMG Digital Entertainment Co Ltd (3687) currently trades at 51.90 TWD, while our model-based Fair Value estimate is 39.60 TWD, 24% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 94.18 TWD per share, and 7 of the 26 models we run sit above the 51.90 TWD price.
Bear case: the Economic Profit group reads lowest at 30.24 TWD, and 19 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 30.35 TWD (bear) to 52.79 TWD (bull), the price of 51.90 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 64/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
MacroWell OMG Digital Entertainment Co Ltd reported revenue of 1.8B TWD in FY2025 versus 1.6B TWD in FY2021, a compound +3.8%/yr. Reported net income was 141M TWD in FY2025, compounding +17.9%/yr from FY2021.
Key figures
Market cap 1.6B TWD (≈ $47.7M) Micro · P/E ratio 15.0 · P/S ratio 0.80 · EPS (TTM) 3.45 TWD · Dividend yield 3.9% · Net margin 6.7% · Return on equity 15.9% · Return on assets (EBIT) 4.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 54% fair-value upside, at −24%, 3687 screens richer than that median.
Fair Value models
Bear30.35 TWDFair Value 39.60 TWDBull52.79 TWD
Price 51.90 TWD · Downside -23.7%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.23 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. 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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+6.1%
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.
+3.1%
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.
+8.7%
Start year 2020 (pandemic). Over 10 years: +8.9% a year
Revenue growth 10 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.
+8.9%
’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. Basis: EBIT basis. 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.
≈ +9.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.5%
Dividend (yield on the price)3.9%
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.18% → 15%
⚠ Rate on operating basis: 2025 sits 101% above its own trend.
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare MacroWell OMG Digital Entertainment Co Ltd 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 · 163 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). "MacroWell OMG Digital Entertainment Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3687
Frequently asked questions
Is MacroWell OMG Digital Entertainment Co Ltd (3687) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 39.60 TWD versus a price of 51.90 TWD, about 24% lower (overvalued).
What is the fair value of 3687?
Our model-based fair value for MacroWell OMG Digital Entertainment Co Ltd is 39.60 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 51.90 TWD.
What is the quality score of 3687?
MacroWell OMG Digital Entertainment Co Ltd has a Quality Score of 64/100. 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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
Our model-based price target is the fair value of 39.60 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 30.35 TWD, optimistic scenario 52.79 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the MacroWell OMG Digital Entertainment Co Ltd stock forecast for 2026?
Our models put fair value at 39.60 TWD, about 24% lower versus a price of 51.90 TWD (overvalued). Cautious scenario 30.35 TWD, optimistic scenario 52.79 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of MacroWell OMG Digital Entertainment Co Ltd (3687)?
MacroWell OMG Digital Entertainment Co Ltd reported trailing-twelve-month revenue of about 1.9B TWD (latest available figure, as of Nov 9, 2026).
Does MacroWell OMG Digital Entertainment Co Ltd pay a dividend?
MacroWell OMG Digital Entertainment Co Ltd currently shows a dividend yield of 3.87% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of MacroWell OMG Digital Entertainment Co Ltd (3687) and when is the ex-dividend date?
MacroWell OMG Digital Entertainment Co Ltd pays a dividend of 2.01 TWD per share a year, a dividend yield of 3.9%. The last ex-dividend date was Jul 16, 2026. A dividend has been paid every year since 2020. The payout ratio is 58.3% of earnings. Free cash flow covers the dividend 5.98 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into MacroWell OMG Digital Entertainment Co Ltd (3687)?
For today's price to be fair in a discounted-cash-flow model, MacroWell OMG Digital Entertainment Co Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 3687 use?
Our models discount MacroWell OMG Digital Entertainment Co Ltd at 12.4 %: a base by market capitalisation (micro), damped by beta 0.73, 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 MacroWell OMG Digital Entertainment Co Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has MacroWell OMG Digital Entertainment Co Ltd (3687) delivered so far?
Over the past 5 years revenue at MacroWell OMG Digital Entertainment Co Ltd grew +8.7 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per 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 MacroWell OMG Digital Entertainment Co Ltd (3687) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into MacroWell OMG Digital Entertainment Co Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MacroWell OMG Digital Entertainment Co Ltd (3687)?
The free-cash-flow yield on the price is 23.24 %: that much free cash flow MacroWell OMG Digital Entertainment Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of MacroWell OMG Digital Entertainment Co Ltd (3687)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MacroWell OMG Digital Entertainment Co Ltd it is 39.60 TWD per share (as of Nov 9, 2026), against a price of 51.90 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is MacroWell OMG Digital Entertainment Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 3687 trades above its calculated fair value: price 51.90 TWD, fair value 39.60 TWD, a gap of about −24% (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 3687?
No. The price is what the market pays today (51.90 TWD); the fair value is what the company's own numbers justify (39.60 TWD). For MacroWell OMG Digital Entertainment Co Ltd the two are 12.30 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is MacroWell OMG Digital Entertainment Co Ltd worth?
The market values MacroWell OMG Digital Entertainment Co Ltd at about 1.6B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 51.90 TWD; our models calculate a fair value of 39.60 TWD per share.
What do the bullish and bearish scenarios say about 3687?
Our models span a range for MacroWell OMG Digital Entertainment Co Ltd: cautious scenario 30.35 TWD, base 39.60 TWD, optimistic 52.79 TWD per share (as of Nov 9, 2026, price 51.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3687?
MacroWell OMG Digital Entertainment Co Ltd trades at a price-to-earnings ratio of 15.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 39.60 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 38.9. Other multiples: P/B 1.0, P/S 3.8, EV/EBITDA 6.6.
How solid is the balance sheet of MacroWell OMG Digital Entertainment Co Ltd (3687)?
Balance-sheet figures for MacroWell OMG Digital Entertainment Co Ltd (as of Nov 9, 2026): return on equity 15.9%, debt of 0.34 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 3687 from its 52-week high?
MacroWell OMG Digital Entertainment Co Ltd trades at 51.90 TWD, about 37% below its 52-week high of 82.09 TWD and 4% above the low of 50.10 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 39.60 TWD is for.
Which stocks are comparable to MacroWell OMG Digital Entertainment Co Ltd?
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 MacroWell OMG Digital Entertainment Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 51.90 TWD, calculated fair value 39.60 TWD (−24%), Quality Score 64/100, from 26 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 3687 calculated?
We run MacroWell OMG Digital Entertainment Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 39.60 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. MacroWell OMG Digital Entertainment Co Ltd 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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
The closing price on Nov 9, 2026 was 51.90 TWD. Our model-based fair value is 39.60 TWD, about 24% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MacroWell OMG Digital Entertainment Co Ltd right now?
Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of MacroWell OMG Digital Entertainment Co Ltd
How large is the market capitalisation of MacroWell OMG Digital Entertainment Co Ltd (3687)?
The market capitalisation of MacroWell OMG Digital Entertainment Co Ltd is 1.6B TWD (≈ $47.7M). 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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
The price-to-sales ratio of MacroWell OMG Digital Entertainment Co Ltd is 0.80 (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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
Earnings per share at MacroWell OMG Digital Entertainment Co Ltd are 3.45 TWD (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MacroWell OMG Digital Entertainment Co Ltd (3687)?
The dividend yield of MacroWell OMG Digital Entertainment Co Ltd is 3.9% (payout 58.3%). 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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
The net margin of MacroWell OMG Digital Entertainment Co Ltd is 6.7% (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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
The return on equity (ROE) of MacroWell OMG Digital Entertainment Co Ltd is 15.9% (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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
On an EBIT basis the return on assets of MacroWell OMG Digital Entertainment Co Ltd is 4.5% (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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
The operating margin of MacroWell OMG Digital Entertainment Co Ltd is 16.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MacroWell OMG Digital Entertainment Co Ltd (3687)?
Revenue at MacroWell OMG Digital Entertainment Co Ltd is growing +14.0% versus a year earlier (3y avg +3.1%). 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 MacroWell OMG Digital Entertainment Co Ltd (3687)?
Earnings per share at MacroWell OMG Digital Entertainment Co Ltd are growing −18.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does MacroWell OMG Digital Entertainment Co Ltd (3687) hold?
MacroWell OMG Digital Entertainment Co Ltd holds more cash than debt, 669M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch MacroWell OMG Digital Entertainment Co Ltd in the live analysis
One click puts MacroWell OMG Digital Entertainment Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026