EN DE

Compal Broadband Networks, Inc (6674) Fair Value & Analysis

Technology · TW · Market cap 1.1B TWD

CB Compal Broadband Networks, Inc 6674 · TW
Price15.15 TWD
Fair Value11.14 TWD
Upside-26.5%
Quality57/100
Watch Compal Broadband Networks, Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -22.8% net margin
negative free cash flow
Trails peers (3/8)
Narrow moat 12/100
Evidence: Low Range 7.35 TWD – 13.92 TWD Share as image

Fair value as of: Jul 23, 2026

From 3 valuation models · updated 18 days ago

Share price −9.8% over the past month.

A solid business, but screening 26% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (13.92 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (7.35 TWD to 13.92 TWD) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

40.68 TWD 15.15 TWD Fair Value 11.14 TWD Mar 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 15.15 TWD – 40.68 TWD · fair‑value band 7.35 TWD – 13.92 TWD · the 15.15 TWD price screens above the 11.14 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

Compal Broadband Networks, Inc (6674) currently trades at 15.15 TWD, while our model-based Fair Value estimate is 11.14 TWD, implying the stock looks roughly 26.5% overvalued today. The Quality Score stands at 57/100 (solid 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: low).

Over the trailing twelve months, Compal Broadband Networks, Inc generated revenue of 598M TWD at a net margin of -12.8%. Revenue declined 52.8% year over year. It earns a return on equity of -8.1%. The balance sheet holds a net cash position of 341M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 7.35 TWD (bear case) to 13.92 TWD (bull case); at 15.15 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 51% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -61% fair-value upside, at -26%, 6674 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
Gordon GGM 3.83 TWD 4.13 TWD 4.58 TWD 70
DDM Multi-Stage 3.83 TWD 4.56 TWD 5.51 TWD 61
NCAV (Graham) 6.65 TWD 8.92 TWD 13.31 TWD 50
All 3 models by family
Dividend Discount
Gordon GGM 3.83 TWD 4.13 TWD 4.58 TWD 70
DDM Multi-Stage 3.83 TWD 4.56 TWD 5.51 TWD 61
Asset-Based
NCAV (Graham) 6.65 TWD 8.92 TWD 13.31 TWD 50

Widest divergence: Asset-Based (8.92 TWD) versus Dividend Discount (4.13 TWD). Highest evidence: Gordon GGM (70).

Notify me when 6674 reaches fair value

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

Key figures & financial health

Revenue (TTM) 598M TWD
Revenue growth (YoY) -52.8%
Net margin -12.8%
Return on equity -8.1%
Free cash flow −157M TWD FY2025
Operating margin 10.3%
More key figures
EPS (TTM) -1.13 TWD
EPS growth (YoY) -26.7%
Net cash 341M TWD FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 27

Profitability 13
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 81
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

Compal Broadband Networks, Inc. develops and sells networking, home security, home entertainment, and wireless accessories in Taiwan, Belgium, Turkey, the Netherlands, the United States, Brazil, Vietnam, and China.

Full company description

Compal Broadband Networks, Inc. develops and sells networking, home security, home entertainment, and wireless accessories in Taiwan, Belgium, Turkey, the Netherlands, the United States, Brazil, Vietnam, and China. The company offers communication products, such as smart gateways, digital set-top boxes, and wireless broadband routers; broadband access products, such as DOCSIS, FTTx/PON, whole home mesh Wi-Fi, and 5G NR; LTE/5G mobility products; and home networking products. It also provides base stations. The company was incorporated in 2009 and is based in Zhubei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Compal Broadband Networks, Inc reported revenue of 598M TWD in FY2025 versus 2.9B TWD in FY2021, a compound −32.7%/yr. Reported net income was −76.2M TWD in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
598M TWD
Latest YoY
−36.5%
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.
−38.0%
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.
−26.1%
Avg. growth/yr (11Y) 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.
−15.9%
Revenue −32.7%/yr
FY21 2.9B TWD
FY22 2.5B TWD
FY23 1.2B TWD
FY24 942M TWD
FY25 598M TWD
Net income
FY21 32.7M TWD
FY22 −63.1M TWD
FY23 −326M TWD
FY24 −166M TWD
FY25 −76.2M TWD

6674 screens 26% overvalued. Compare with Cisco Systems, Inc →

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). "Compal Broadband Networks, Inc Fair Value". https://www.fairvalue-calculator.com/stock/6674

Peer Group

Communication Equipment · 286 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 57 · Above median
Fair Value upside −27% · Above median
Return on assets -5% · Bottom 25%
Net margin (TTM) -23% · Bottom 25%
Operating margin (TTM) -56% · Bottom 25%
Revenue growth -34% · Bottom 25%

Valuation Multiples vs Communication Equipment median · lower = cheaper

P/S (TTM) 0.06× · Cheaper than 75% of peers

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 Communication Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Cisco Systems, Inc CSCO $119.25 $43.05 -64%
Zhongji Innolight Co 300308 ¥1,094 ¥171.09 -84%
Foxconn Industrial Internet Co 601138 ¥56.50 ¥28.65 -49%
Eoptolink Technology Inc 300502 ¥482.88 ¥155.05 -68%
Nokia Oyj NOK $11.25 $2.67 -76%
Motorola Solutions, Inc MSI $413.31 $190.43 -54%
Suzhou TFC Optical Communication Co 300394 ¥244.13 ¥32.04 -87%
Telefonaktiebolaget LM Ericsson (publ), ERIC $11.72 $15.96 +36%
Accton Technology Corporation 2345 2,090 TWD 846.28 TWD -60%
ZTE Corporation 000063 ¥40.00 ¥15.75 -61%

Compare Compal Broadband Networks, 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 Compal Broadband Networks, Inc (6674) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 11.14 TWD versus a price of 15.15 TWD, about −26% (overvalued).
What is the fair value of 6674?
Our model-based fair value for Compal Broadband Networks, Inc is 11.14 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 15.15 TWD.
What is the quality score of 6674?
Compal Broadband Networks, Inc has a Quality Score of 57/100. 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 Compal Broadband Networks, Inc (6674)?
Compal Broadband Networks, Inc reported trailing-twelve-month revenue of about 598M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6674?
The net profit margin of Compal Broadband Networks, Inc is about -12.8%, 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 Compal Broadband Networks, 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.