EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

We&Win Diversification Co Ltd (4113) fair value: what the stock is really worth

As of Oct 8, 2026: fair value of We&Win Diversification Co Ltd TWD 9.13, price TWD 14.95, upside -38.9%, quality 27 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Industrials · TW · ISIN TW0004113006

WW Thin data Oct 3, 2026

We&Win Diversification Co Ltd

4113 · TWO

Weakest SetupStrongly overvalued and low quality.

Low debt
Fair value 9.13 TWD · Strongly overvalued (−38.9%)
Quality 27/100
Weak Growth (revenue YoY −89.3 %/yr in TWD)
Loss-making · -81.7% net margin (TTM)
Negative free cash flow
Trails peers (3/10)
Narrow moat 14/100
Thin data
Watch We&Win Diversification Co Ltd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

64.90 TWD 10.50 TWD Fair Value 9.13 TWD May 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.

How to read this chart

60‑month range 10.50 TWD – 64.90 TWD · fair‑value band 5.62 TWD – 11.58 TWD · the 14.95 TWD price screens above the 9.13 TWD fair value. Dashed = 300-day average. As of Oct 3, 2026.

Follow We&Win Diversification Co in your weekly email

Every Wednesday you see whether We&Win Diversification 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.

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

Company profile

We & Win Diversification Co., Ltd. engages in the rental and sale of real estate properties in Taiwan. It is also involved in the public facilities construction investment; new towns and community development; wholesale of medical equipment; and international trade businesses. The company was formerly known as Oncoprobe Biotech Inc.

Show more

We & Win Diversification Co., Ltd. engages in the rental and sale of real estate properties in Taiwan. It is also involved in the public facilities construction investment; new towns and community development; wholesale of medical equipment; and international trade businesses. The company was formerly known as Oncoprobe Biotech Inc. and changed its name to We & Win Diversification Co., Ltd. in 2009. We & Win Diversification Co., Ltd. was founded in 1987 and is based in Kaohsiung, Taiwan.

Stock analysis

We&Win Diversification Co Ltd (4113) currently trades at 14.95 TWD, while our model-based Fair Value estimate is 9.13 TWD, 38.9% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Asset-Based group reads highest at a median of 12.37 TWD per share, and 0 of the 3 models we run sit above the 14.95 TWD price.

Bear case: the Dividend Discount group reads lowest at 9.41 TWD, and 3 of the 3 models stay below the price. Evidence for this calculation is low.

Scenario range: 5.62 TWD (bear) to 11.58 TWD (bull), the price of 14.95 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 27/100 (below-average quality), in the Industrials sector.

Weak Growth: Revenue growth is weak, negative or inconsistent.

We&Win Diversification Co Ltd reported revenue of 610M TWD in FY2025 versus 1.4B TWD in FY2021, a compound −19.3%/yr. Reported net income was −100M TWD in FY2025.

Key figures

Market cap 3.5B TWD (≈ $108M) · P/S ratio 13.8 · EPS (TTM) −0.9000 TWD · Dividend yield 5.6% · Net margin −16.4% · Return on equity −4.9% · Return on assets (EBIT) 1.7% · Operating margin −5.8%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).

What moves the price

The share trades about 41% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −35% fair-value upside, at −39%, 4113 screens richer than that median.

Fair Value models

Bear 5.62 TWD Fair Value 9.13 TWD Bull 11.58 TWD
Price 14.95 TWD · Upside -38.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. 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. Evidence ⓘEvidence = 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.
Highest evidence
Gordon GGM 5.92 TWD 9.92 TWD 12.87 TWD 64
DDM Multi-Stage 5.92 TWD 9.41 TWD 10.67 TWD 64
NCAV (Graham) 9.23 TWD 12.37 TWD 18.46 TWD 54
All 3 models by family
Dividend Discount
Gordon GGM 5.92 TWD 9.92 TWD 12.87 TWD 64
DDM Multi-Stage 5.92 TWD 9.41 TWD 10.67 TWD 64
Asset-Based
NCAV (Graham) 9.23 TWD 12.37 TWD 18.46 TWD 54

Open the full fair value analysis →

Quality Score breakdown

Overall quality 27/100

Of which business quality 27 · Market factors (momentum, volatility) 36

Profitability 6
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 66
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 0/100
Revenue growth is weak, negative or inconsistent.
Revenue growth 1 year
−89.3%
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.
−4.5%
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.
−19.0% (2020) → −0.4% (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
not computed

4113 screens overvalued: fair value 39% below the price. Compare with Quanta Services, Inc →

Compare We&Win Diversification 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.Engineering & Construction · 794 stocks

Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score 27 · Bottom 25%
Fair Value upside −38.9% · Below median
Profitability
Return on assets −0.2% · Bottom 25%
Net margin (TTM) −81.7% · Bottom 25%
Operating margin (TTM) −5.8% · Bottom 25%
Growth and dividend
Revenue growth 135.9% · Top 25%
Dividend yield (TTM) 5.6% · Top 25%
Balance sheet
Debt / equity 0.13× · Above median

Valuation Multiplesvs Engineering & Construction median · lower = cheaper

P/S (TTM) 0.43× · Cheaper than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 31
FUTURE (revenue growth)100 · sector 18
PAST (return on equity)0 · sector 30
HEALTH (low debt)93 · sector 94
DIVIDEND (yield)100 · sector 43

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

Context: sector, industry, market

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

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Vinci SA DG €108.00 €186.22 +72% vs 4113
Bouygues SA EN €43.14 €66.31 +54% vs 4113
EMCOR Group EME $769.03 $525.05 −32% vs 4113
ACS, Actividades de Construcción y Servicios, S.A ACS €95.00 €62.20 −35% vs 4113
Comfort Systems USA, Inc FIX $1,728 $1,116 −35% vs 4113
HOCHTIEF Aktiengesellschaft HOT €390.20 €203.86 −48% vs 4113
Larsen & Toubro Limited LT ₹3,876 ₹1,994 −49% vs 4113
Samsung C&T Corporation 028260 367,000 KRW 159,718 KRW −56% vs 4113
Ferrovial N.V FER $55.77 $21.74 −61% vs 4113
Quanta Services, Inc PWR $719.56 $162.77 −77% vs 4113

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
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.

We&Win Diversification Co Ltd · Fair Value
9.13 TWD −39%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "We&Win Diversification Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/4113

Frequently asked questions

Is We&Win Diversification Co Ltd (4113) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 9.13 TWD versus a price of 14.95 TWD, about −39% upside (overvalued).
What is the fair value of 4113?
Our model-based fair value for We&Win Diversification Co Ltd is 9.13 TWD (as of Oct 3, 2026), built from audited fundamentals. The current price: 14.95 TWD.
What is the quality score of 4113?
We&Win Diversification Co Ltd has a Quality Score of 27/100. 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 We&Win Diversification Co Ltd (4113)?
Our model-based price target is the fair value of 9.13 TWD (as of Oct 3, 2026) from 3 valuation models. Cautious scenario 5.62 TWD, optimistic scenario 11.58 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the We&Win Diversification Co Ltd stock forecast for 2026?
Our models put fair value at 9.13 TWD, about −39% upside versus a price of 14.95 TWD (overvalued). Cautious scenario 5.62 TWD, optimistic scenario 11.58 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of We&Win Diversification Co Ltd (4113)?
We&Win Diversification Co Ltd reported trailing-twelve-month revenue of about 255M TWD (latest available figure, as of Oct 3, 2026).
Does We&Win Diversification Co Ltd pay a dividend?
We&Win Diversification Co Ltd currently shows a dividend yield of about 5.59% relative to its recent price (as of Oct 3, 2026).
What is the intrinsic value of We&Win Diversification Co Ltd (4113)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For We&Win Diversification Co Ltd it is 9.13 TWD per share (as of Oct 3, 2026), against a price of 14.95 TWD. It is the blended result of 3 valuation models (cash flow, earnings, asset, dividend).
Is We&Win Diversification Co Ltd stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 4113 trades above its calculated fair value: price 14.95 TWD, fair value 9.13 TWD, a gap of about −39% (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 4113?
No. The price is what the market pays today (14.95 TWD); the fair value is what the company's own numbers justify (9.13 TWD). For We&Win Diversification Co Ltd the two are 5.82 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is We&Win Diversification Co Ltd worth?
The market values We&Win Diversification Co Ltd at about 3.5B TWD (market capitalisation, as of Oct 3, 2026). Per share that is 14.95 TWD; our models calculate a fair value of 9.13 TWD per share.
What do the bullish and bearish scenarios say about 4113?
Our models span a range for We&Win Diversification Co Ltd: cautious scenario 5.62 TWD, base 9.13 TWD, optimistic 11.58 TWD per share (as of Oct 3, 2026, price 14.95 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of We&Win Diversification Co Ltd (4113)?
Balance-sheet figures for We&Win Diversification Co Ltd (as of Oct 3, 2026): return on equity −4.9%, debt of 0.13 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.
How far is 4113 from its 52-week high?
We&Win Diversification Co Ltd trades at 14.95 TWD, about 41% below its 52-week high of 25.40 TWD and 6% above the low of 14.10 TWD (as of Oct 8, 2026). Distance from the high says nothing about value: that is what the fair value of 9.13 TWD is for.
Which stocks are comparable to We&Win Diversification Co Ltd?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, 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 We&Win Diversification Co Ltd stock attractive at the current price?
The data as of Oct 3, 2026: price 14.95 TWD, calculated fair value 9.13 TWD (−39%), Quality Score 27/100, from 3 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 4113 calculated?
We run We&Win Diversification Co Ltd through 3 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 9.13 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 14.5 % above its aggregate fair value. We&Win Diversification 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 We&Win Diversification Co Ltd (4113)?
The closing price on Oct 8, 2026 was 14.95 TWD. Our model-based fair value is 9.13 TWD, about −39% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with We&Win Diversification Co Ltd right now?
The price sits above even our optimistic bull case (11.58 TWD). The favourable scenario is already priced in. Weak quality (27/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (5.62 TWD to 11.58 TWD) leaves room in how you read the outcome.

Key figures of We&Win Diversification Co Ltd

How large is the market capitalisation of We&Win Diversification Co Ltd (4113)?
The market capitalisation of We&Win Diversification Co Ltd is 3.5B TWD (≈ $108M). 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 We&Win Diversification Co Ltd (4113)?
The price-to-sales ratio of We&Win Diversification Co Ltd is 13.8 (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 We&Win Diversification Co Ltd (4113)?
Earnings per share at We&Win Diversification Co Ltd are −0.9000 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of We&Win Diversification Co Ltd (4113)?
The dividend yield of We&Win Diversification Co Ltd is 5.6%. 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 We&Win Diversification Co Ltd (4113)?
The net margin of We&Win Diversification Co Ltd is −16.4% (fiscal year 2025). 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 We&Win Diversification Co Ltd (4113)?
The return on equity (ROE) of We&Win Diversification Co Ltd is −4.9% (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 We&Win Diversification Co Ltd (4113)?
On an EBIT basis the return on assets of We&Win Diversification Co Ltd is 1.7% (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 We&Win Diversification Co Ltd (4113)?
The operating margin of We&Win Diversification Co Ltd is −5.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at We&Win Diversification Co Ltd (4113)?
Revenue at We&Win Diversification Co Ltd is growing +136% versus a year earlier (3y avg +91.8%). 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 We&Win Diversification Co Ltd (4113)?
Earnings per share at We&Win Diversification Co Ltd are growing −88.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does We&Win Diversification Co Ltd (4113) generate?
The free cash flow of We&Win Diversification Co Ltd is −2.9B 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 debt does We&Win Diversification Co Ltd (4113) carry?
The net debt of We&Win Diversification Co Ltd is 9.7B TWD (fiscal year 2025). 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 We&Win Diversification Co Ltd in the live analysis

One click puts We&Win Diversification Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.