EN DE

Fun Yours Technology Co (6482) Fair Value & Analysis

Communication Services · TW · Market cap 809M TWD

FY Fun Yours Technology Co 6482 · TWO
Price27.70 TWD
Fair Value46.23 TWD
Upside+66.9%
Quality60/100
Watch Fun Yours Technology Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.4% net margin
Low debt · generates free cash flow
7.03% dividend yield
Ranks above peers (10/14)
Moderate moat 55/100
Evidence: High Range 36.83 TWD – 55.64 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 18 days ago

Share price −0.5% over the past month.

A solid business, screening 67% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (36.83 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

76.24 TWD 16.95 TWD Fair Value 46.23 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 16.95 TWD – 76.24 TWD · fair‑value band 36.83 TWD – 55.64 TWD · the 27.70 TWD price screens below the 46.23 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

Fun Yours Technology Co (6482) currently trades at 27.70 TWD, while our model-based Fair Value estimate is 46.23 TWD, implying the stock looks roughly 66.9% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Fun Yours Technology Co generated revenue of 447M TWD at a net margin of 11.4%. Revenue declined 34.8% year over year. It earns a return on equity of 11.9%. The balance sheet holds a net cash position of 246M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 36.83 TWD (bear case) to 55.64 TWD (bull case); at 27.70 TWD, the current price sits below 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 50% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at 67%, 6482 screens cheaper 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 46.08 TWD 68.10 TWD 108.60 TWD 80
Residual Income 14.28 TWD 17.64 TWD 38.15 TWD 76
Rev-Margin DCF 44.90 TWD 75.53 TWD 133.13 TWD 74
All 26 models by family
DCF Models
FCF DCF 48.33 TWD 64.71 TWD 113.67 TWD 38
Owner Earnings 42.91 TWD 75.31 TWD 135.43 TWD 31
5Y Revenue Exit 44.69 TWD 67.64 TWD 115.64 TWD 39
5Y EBITDA Exit 43.63 TWD 65.51 TWD 108.31 TWD 41
5Y P/E Exit 50.54 TWD 96.02 TWD 157.78 TWD 38
10Y Revenue Exit 45.03 TWD 81.83 TWD 104.79 TWD 36
10Y EBITDA Exit 45.38 TWD 79.75 TWD 137.97 TWD 37
10Y P/E Exit 49.98 TWD 93.31 TWD 163.91 TWD 35
Earnings-Based
Graham-Dodd 15.75 TWD 109.86 TWD 154.18 TWD 54
Lynch FV 41.42 TWD 59.17 TWD 76.92 TWD 50
PEG = 1.0 41.42 TWD 59.17 TWD 76.92 TWD 46
EPV 34.49 TWD 37.46 TWD 39.94 TWD 59
Dividend Discount
Gordon GGM 6.47 TWD 11.67 TWD 16.06 TWD 70
DDM Multi-Stage 6.47 TWD 10.66 TWD 12.46 TWD 61
Multiples
P/E Multiple 38.23 TWD 50.97 TWD 63.71 TWD 63
P/S Multiple 29.54 TWD 39.38 TWD 49.23 TWD 58
P/B Multiple 29.54 TWD 39.38 TWD 49.23 TWD 55
EV/EBIT 49.33 TWD 61.53 TWD 73.74 TWD 53
EV/EBITDA 40.93 TWD 50.33 TWD 59.74 TWD 54
EV/Revenue 40.48 TWD 52.38 TWD 64.28 TWD 43
Asset-Based
NCAV (Graham) 7.52 TWD 10.07 TWD 15.03 TWD 50
Growth DCF
Growth DCF 46.08 TWD 68.10 TWD 108.60 TWD 80
Rev-Margin DCF 44.90 TWD 75.53 TWD 133.13 TWD 74
Economic Profit
Residual Income 14.28 TWD 17.64 TWD 38.15 TWD 76
ROIC Compounder 36.55 TWD 42.13 TWD 48.30 TWD 72
Growth Earnings
Growth-Adj P/E 53.87 TWD 76.95 TWD 100.04 TWD 68

Widest divergence: Growth Earnings (76.95 TWD) versus Asset-Based (10.07 TWD). Highest evidence: Growth DCF (80).

Notify me when 6482 reaches fair value

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

Key figures & financial health

Revenue (TTM) 447M TWD
Revenue growth (YoY) -34.8%
Net margin 11.4%
Return on equity 11.9%
Free cash flow 75.0M TWD FY2025
P/E ratio 12.9
More key figures
Operating margin 10.9%
EPS (TTM) 2.31 TWD
Dividend yield 6.7%
EPS growth (YoY) -65.9%
Net cash 246M TWD FY2023

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 63 · Market factors (momentum, volatility) 30

Profitability 72
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 40
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

Fun Yours Technology Co.,Ltd. engages in the designs, development, and sells of gaming software in Japan, Taiwan, and internationally. The company offers online games; and planning, development, operation, and delivery, as well as game planning and operation; and sending and receiving services. Fun Yours Technology Co.,Ltd.

Full company description

Fun Yours Technology Co.,Ltd. engages in the designs, development, and sells of gaming software in Japan, Taiwan, and internationally. The company offers online games; and planning, development, operation, and delivery, as well as game planning and operation; and sending and receiving services. Fun Yours Technology Co.,Ltd. was founded in 1993 and is based in Taichung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fun Yours Technology Co reported revenue of 496M TWD in FY2025 versus 305M TWD in FY2021, a compound +12.9%/yr. Reported net income was 66.3M TWD in FY2025, compounding +30.5%/yr from FY2021.

Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
496M TWD
Latest YoY
−10.1%
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.
+9.0%
Avg. growth/yr (14Y) 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.
+16.2%
Revenue +12.9%/yr
FY21 305M TWD
FY22 383M TWD
FY23 435M TWD
FY24 552M TWD
FY25 496M TWD
Net income +30.5%/yr
FY21 22.8M TWD
FY22 57.7M TWD
FY23 35.8M TWD
FY24 84.3M TWD
FY25 66.3M TWD

Watch 6482: get an alert when its fair value changes →

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). "Fun Yours Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/6482

Peer Group

Electronic Gaming & Multimedia · 152 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 60 · Above median
Fair Value upside +67% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 8% · Above median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth -35% · Bottom 25%
Dividend yield (TTM) 7.0% · Top 25%
Debt / equity 0.02× · Higher than median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/E (TTM) 12.2× · Cheaper than median
P/B 1.88× · Pricier than median
P/S (TTM) 1.81× · Pricier than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 6.2× · Cheaper 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 100 · sector 15
FUTURE 0 · sector 10
PAST 48 · sector 11
HEALTH 99 · sector 99
DIVIDEND 100 · sector 41

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 Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare Fun Yours Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Fun Yours Technology Co (6482) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 46.23 TWD versus a price of 27.70 TWD, about +67% (undervalued).
What is the fair value of 6482?
Our model-based fair value for Fun Yours Technology Co is 46.23 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 27.70 TWD.
What is the quality score of 6482?
Fun Yours Technology Co has a Quality Score of 60/100. 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 Fun Yours Technology Co (6482)?
Fun Yours Technology Co reported trailing-twelve-month revenue of about 447M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6482?
The net profit margin of Fun Yours Technology Co is about 11.4%, meaning it keeps roughly 11.4% of revenue as net income. Based on the latest reported figures.
Does Fun Yours Technology Co pay a dividend?
Fun Yours Technology Co currently shows a dividend yield of about 6.71% relative to its recent price (as of Jul 23, 2026).

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 Fun Yours Technology Co 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.