Cyberlink Co (5203) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Cyberlink Co stock TWD 44.63, price TWD 52.50, that is 15.0% below the price, quality 65 out of 100. Rating: overvalued. Calculated from audited financials with 24 of our 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 8, 2026.
How to read this chart
60‑month range 51.50 TWD – 127.78 TWD · fair‑value band 29.48 TWD – 60.32 TWD · the 52.50 TWD price screens above the 44.63 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Cyberlink Co in your weekly email
Every Wednesday you see whether Cyberlink 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.
CyberLink Corp., a multimedia software and AI facial recognition technology company, develops, designs, and sells video entertainment and media creation software in Taiwan, Japan, South Korea, the United States, and Southeast Asia.
Show moreShow less
It offers software for video and photo editing, multimedia playback, file conversion, online chat, and mobile; video editing software and plug-ins for creative control; digital marketing; and software solutions for desktop recording, webcam capture, and livestreaming.
The company also provides solutions for burning, backup, and media conversion needs; and apps for video and photo editing, as well as digital marketing. In addition, it offers digital content creation, video conferencing, live casting, and mobile application solutions.
The company serves consumer, commercial, and education markets. CyberLink Corp. was incorporated in 1990 and is headquartered in New Taipei City, Taiwan.
Stock analysis
Cyberlink Co (5203) currently trades at 52.50 TWD, while our model-based Fair Value estimate is 44.63 TWD, 15% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 102.80 TWD per share, and 9 of the 24 models we run sit above the 52.50 TWD price.
Bear case: the Asset-Based group reads lowest at 15.52 TWD, and 15 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 29.48 TWD (bear) to 60.32 TWD (bull), the price of 52.50 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 65/100 (solid quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cyberlink Co reported revenue of 2.5B TWD in FY2025 versus 1.6B TWD in FY2021, a compound +11.8%/yr. Reported net income was 287M TWD in FY2025.
Key figures
Market cap 4.2B TWD (≈ $127M) Micro · P/E ratio 12.2 · P/S ratio 1.73 · EPS (TTM) 4.29 TWD · Dividend yield 6.9% · Net margin 14.4% · Return on equity 8.0% · Return on assets (EBIT) 0.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 46% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 10% fair-value upside, at −15%, 5203 screens richer than that median.
Fair Value models
Bear29.48 TWDFair Value 44.63 TWDBull60.32 TWD
Price 52.50 TWD · Downside -15.0%
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 (0.5917 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+18.9%
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.
+13.3%
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.
+8.4%
Start year 2020 (pandemic). Over 10 years: +2.2% a year
Revenue growth 25 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.
+6.2%
’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.
+8.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.8%
Dividend (yield on the price)6.9%
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.1.8% vs −4.0%, picking up
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.16% → 15%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+20.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +18.8% a year for the price.
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.Software - Application · 628 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Above median
Fair Value upside−15.0% · Below median
Profitability
Return on equity (12 months)8.0% · Above median
Return on assets4.7% · Above median
Net margin (12 months)14.4% · Top 25%
Operating margin (12 months)3.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)−11.8% · Bottom 25%
Dividend yield (12 months)6.9% · Top 25%
Balance sheet
Debt / equity0.07× · Above median
Valuation Multiplesvs Software - Application 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). "Cyberlink Co Fair Value". https://www.fairvalue-calculator.com/stock/5203
Frequently asked questions
Is Cyberlink Co (5203) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 44.63 TWD versus a price of 52.50 TWD, about 15% lower (overvalued).
What is the fair value of 5203?
Our model-based fair value for Cyberlink Co is 44.63 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 52.50 TWD.
What is the quality score of 5203?
Cyberlink Co has a Quality Score of 65/100. 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 Cyberlink Co (5203)?
Our model-based price target is the fair value of 44.63 TWD (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 29.48 TWD, optimistic scenario 60.32 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Cyberlink Co stock forecast for 2026?
Our models put fair value at 44.63 TWD, about 15% lower versus a price of 52.50 TWD (overvalued). Cautious scenario 29.48 TWD, optimistic scenario 60.32 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Cyberlink Co (5203)?
Cyberlink Co reported trailing-twelve-month revenue of about 2.4B TWD (latest available figure, as of Nov 8, 2026).
Does Cyberlink Co pay a dividend?
Cyberlink Co currently shows a dividend yield of 6.86% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Cyberlink Co (5203) and when is the ex-dividend date?
Cyberlink Co pays a dividend of 3.60 TWD per share a year, a dividend yield of 6.9%. The last ex-dividend date was Aug 12, 2026. A dividend has been paid every year since at least 2003. The payout ratio is 83.9% of earnings. Free cash flow covers the dividend 0.28 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Cyberlink Co (5203)?
For today's price to be fair in a discounted-cash-flow model, Cyberlink Co would have to grow free cash flow by +20.6 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 5203 use?
Our models discount Cyberlink Co at 11.8 %: a base by market capitalisation (micro), damped by beta 0.27, 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 Cyberlink Co that is +20.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Cyberlink Co (5203) delivered so far?
Over the past 5 years revenue at Cyberlink Co grew +8.4 % a year. The price currently implies free-cash-flow growth of +20.6 % 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 Cyberlink Co (5203) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Cyberlink Co (+20.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cyberlink Co (5203)?
The free-cash-flow yield on the price is 1.80 %: that much free cash flow Cyberlink Co produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cyberlink Co (5203)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cyberlink Co it is 44.63 TWD per share (as of Nov 8, 2026), against a price of 52.50 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Cyberlink Co stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 5203 trades above its calculated fair value: price 52.50 TWD, fair value 44.63 TWD, a gap of about −15% (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 5203?
No. The price is what the market pays today (52.50 TWD); the fair value is what the company's own numbers justify (44.63 TWD). For Cyberlink Co the two are 7.87 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Cyberlink Co worth?
The market values Cyberlink Co at about 4.2B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 52.50 TWD; our models calculate a fair value of 44.63 TWD per share.
What do the bullish and bearish scenarios say about 5203?
Our models span a range for Cyberlink Co: cautious scenario 29.48 TWD, base 44.63 TWD, optimistic 60.32 TWD per share (as of Nov 8, 2026, price 52.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5203?
Cyberlink Co trades at a price-to-earnings ratio of 12.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 44.63 TWD is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 25.2. Other multiples: P/B 0.9, P/S 1.7, EV/EBITDA 11.8.
How solid is the balance sheet of Cyberlink Co (5203)?
Balance-sheet figures for Cyberlink Co (as of Nov 8, 2026): return on equity 8.0%, debt of 0.07 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 5203 from its 52-week high?
Cyberlink Co trades at 52.50 TWD, about 46% below its 52-week high of 97.22 TWD and 2% above the low of 51.50 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 44.63 TWD is for.
Which stocks are comparable to Cyberlink Co?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, 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 Cyberlink Co stock attractive at the current price?
The data as of Nov 8, 2026: price 52.50 TWD, calculated fair value 44.63 TWD (−15%), Quality Score 65/100, from 24 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 5203 calculated?
We run Cyberlink Co through 24 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 44.63 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. Cyberlink Co 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 Cyberlink Co (5203)?
The closing price on Nov 9, 2026 was 52.50 TWD. Our model-based fair value is 44.63 TWD, about 15% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cyberlink Co right now?
Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (29.48 TWD to 60.32 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Cyberlink Co (5203) come from?
Earnings per share at Cyberlink Co grew −4.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.2 %, EBIT margin −11.1 %, tax rate +0.2 %, residual (interest, one-offs) +4.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Cyberlink Co
How large is the market capitalisation of Cyberlink Co (5203)?
The market capitalisation of Cyberlink Co is 4.2B TWD (≈ $127M). 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 Cyberlink Co (5203)?
The price-to-sales ratio of Cyberlink Co is 1.73 (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 Cyberlink Co (5203)?
Earnings per share at Cyberlink Co are 4.29 TWD (price ÷ EPS = P/E 12.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cyberlink Co (5203)?
The dividend yield of Cyberlink Co is 6.9% (payout 83.9%). 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 Cyberlink Co (5203)?
The net margin of Cyberlink Co is 14.4% (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 Cyberlink Co (5203)?
The return on equity (ROE) of Cyberlink Co is 8.0% (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 Cyberlink Co (5203)?
On an EBIT basis the return on assets of Cyberlink Co is 0.7% (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 Cyberlink Co (5203)?
The operating margin of Cyberlink Co is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cyberlink Co (5203)?
Revenue at Cyberlink Co is growing −11.8% versus a year earlier (3y avg +13.3%). 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 Cyberlink Co (5203)?
Earnings per share at Cyberlink Co are growing +3.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Cyberlink Co (5203) hold?
Cyberlink Co holds more cash than debt, 581M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Cyberlink Co in the live analysis
One click puts Cyberlink Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026