Wendell Industrial Co. Ltd (6761) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Wendell Industrial Co. Ltd stock TWD 75.80, price TWD 113, that is 32.6% below the price, quality 45 out of 100. Rating: overvalued. Calculated from audited financials with 25 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 55.06 TWD – 230.00 TWD · fair‑value band 48.88 TWD – 108.17 TWD · the 112.50 TWD price screens above the 75.80 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Wendell Industrial Co. in your weekly email
Every Wednesday you see whether Wendell Industrial 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.
Wendell Industrial Co., Ltd engages in the import and export trade, and trading in electronic materials business in Taiwan, Mainland China, South Korea, and internationally.
Show moreShow less
The company offers MOSFET; bridge, rectifiers, schottky, switching, and zener diodes; air wound coil, inductor, LAN transformer, common mode filter, common mode ESD filter, and chip bead; suppressor, GDT " radial and SMD type, power TVS diodes, thyristor, and varistor; and PoE guard, surge pro, and surge LAN transformer.
It also offers capacitors, resistors and inductors, and mechanical and electrical materials.
In addition, the company provides services, such as turnkey, technical, integrated innovation, customer orientation solutions, layout consultation, and other solutions, as well as testing and certification services for electronic materials.
Its products are used in various applications, including mobile phones, desktop computers, notebook computers, tablet computers, digital cameras, navigation systems, surveillance systems, industrial computers, medical equipment, communication equipment, netcom products, wind power generation system, LED lighting system, and others.
Wendell Industrial Co., Ltd was founded in 1968 and is headquartered in New Taipei City, Taiwan.
Stock analysis
Wendell Industrial Co. Ltd (6761) currently trades at 112.50 TWD, while our model-based Fair Value estimate is 75.80 TWD, 33% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 191.25 TWD per share, and 8 of the 25 models we run sit above the 112.50 TWD price.
Bear case: the Asset-Based group reads lowest at 18.43 TWD, and 17 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 48.88 TWD (bear) to 108.17 TWD (bull), the price of 112.50 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 45/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Wendell Industrial Co. Ltd reported revenue of 2.0B TWD in FY2025 versus 1.9B TWD in FY2021, a compound +1.0%/yr. Reported net income was 249M TWD in FY2025, compounding +7.2%/yr from FY2021.
Key figures
Market cap 3.9B TWD (≈ $120M) Micro · P/E ratio 15.1 · P/S ratio 2.09 · EPS (TTM) 7.45 TWD · Dividend yield 5.3% · Net margin 13.8% · Return on equity 15.4% · Return on assets (EBIT) 11.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (low confidence).
What moves the price
The share trades about 51% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 0% fair-value upside, at −33%, 6761 screens richer than that median.
Fair Value models
Bear48.88 TWDFair Value 75.80 TWDBull108.17 TWD
Price 112.50 TWD · Downside -32.6%
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 (1.24 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.
Best data coverage
FCF DCF24.16 TWD26.75 TWD29.66 TWD82
Growth DCF24.26 TWD26.61 TWD29.13 TWD80
Owner Earnings17.13 TWD17.79 TWD18.53 TWD78
All 25 models by family
DCF Models
FCF DCF24.16 TWD26.75 TWD29.66 TWD82
Owner Earnings17.13 TWD17.79 TWD18.53 TWD78
5Y Revenue Exit58.65 TWD89.18 TWD127.26 TWD72
5Y EBITDA Exit84.65 TWD135.05 TWD191.66 TWD75
5Y P/E Exit88.41 TWD141.68 TWD194.78 TWD71
10Y Revenue Exit40.43 TWD61.29 TWD87.63 TWD67
10Y EBITDA Exit55.55 TWD87.03 TWD126.44 TWD68
10Y P/E Exit57.51 TWD90.75 TWD128.32 TWD64
Earnings-Based
Graham-Dodd48.41 TWD109.42 TWD140.06 TWD65
PEG = 1.017.99 TWD25.70 TWD33.41 TWD57
EPV68.77 TWD74.97 TWD79.96 TWD74
Dividend Discount
Gordon GGM37.53 TWD52.94 TWD66.05 TWD69
DDM Multi-Stage37.53 TWD49.69 TWD60.40 TWD67
Multiples
P/E Multiple149.50 TWD199.33 TWD249.16 TWD63
P/S Multiple90.77 TWD121.02 TWD151.28 TWD58
P/B Multiple230.69 TWD307.58 TWD384.48 TWD55
EV/EBIT152.07 TWD204.54 TWD257.01 TWD66
EV/EBITDA136.04 TWD183.17 TWD230.30 TWD67
EV/Revenue74.23 TWD108.34 TWD142.45 TWD53
Asset-Based
NCAV (Graham)12.16 TWD18.43 TWD23.04 TWD54
Growth DCF
Growth DCF24.26 TWD26.61 TWD29.13 TWD80
Rev-Margin DCF58.65 TWD88.81 TWD120.30 TWD73
Economic Profit
Residual Income44.64 TWD50.06 TWD59.90 TWD76
ROIC Compounder70.01 TWD78.16 TWD86.03 TWD72
Growth Earnings
Growth-Adj P/E110.12 TWD157.32 TWD204.51 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−2.3%
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.
+0.9%
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.
+6.2%
Start year 2020 (pandemic)
Revenue growth 6 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.
+7.3%
’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.
+18.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.1%
Dividend (yield on the price)5.3%
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.9% → 16%
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).
+49.5%
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 +47.2% a year for the price.
Compare Wendell Industrial 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.Electronics & Computer Distribution · 149 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Bottom 25%
Fair Value upside−32.6% · Bottom 25%
Profitability
Return on equity (12 months)15.4% · Above median
Return on assets9.4% · Top 25%
Net margin (12 months)13.8% · Top 25%
Operating margin (12 months)15.8% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−1.4% · Below median
Dividend yield (12 months)5.3% · Top 25%
Valuation Multiplesvs Electronics & Computer Distribution 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.
Is Wendell Industrial Co. Ltd (6761) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 75.80 TWD versus a price of 112.50 TWD, about 33% lower (overvalued).
What is the fair value of 6761?
Our model-based fair value for Wendell Industrial Co. Ltd is 75.80 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 112.50 TWD.
What is the quality score of 6761?
Wendell Industrial Co. Ltd has a Quality Score of 45/100. 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 Wendell Industrial Co. Ltd (6761)?
Our model-based price target is the fair value of 75.80 TWD (as of Nov 8, 2026) from 25 valuation models. Cautious scenario 48.88 TWD, optimistic scenario 108.17 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Wendell Industrial Co. Ltd stock forecast for 2026?
Our models put fair value at 75.80 TWD, about 33% lower versus a price of 112.50 TWD (overvalued). Cautious scenario 48.88 TWD, optimistic scenario 108.17 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Wendell Industrial Co. Ltd (6761)?
Wendell Industrial Co. Ltd reported trailing-twelve-month revenue of about 1.9B TWD (latest available figure, as of Nov 8, 2026).
Does Wendell Industrial Co. Ltd pay a dividend?
Wendell Industrial Co. Ltd currently shows a dividend yield of 5.33% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Wendell Industrial Co. Ltd (6761) and when is the ex-dividend date?
Wendell Industrial Co. Ltd pays a dividend of 6.00 TWD per share a year, a dividend yield of 5.3%. The last ex-dividend date was Mar 26, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 80.5% of earnings. Free cash flow covers the dividend 0.19 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 Wendell Industrial Co. Ltd (6761)?
For today's price to be fair in a discounted-cash-flow model, Wendell Industrial Co. Ltd would have to grow free cash flow by +49.5 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 6761 use?
Our models discount Wendell Industrial Co. Ltd at 13.1 %: a base by market capitalisation (micro), damped by beta 0.94, 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 Wendell Industrial Co. Ltd that is +49.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Wendell Industrial Co. Ltd (6761) delivered so far?
Over the past 5 years revenue at Wendell Industrial Co. Ltd grew +6.2 % a year. The price currently implies free-cash-flow growth of +49.5 % 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 Wendell Industrial Co. Ltd (6761) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Wendell Industrial Co. Ltd (+49.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wendell Industrial Co. Ltd (6761)?
The free-cash-flow yield on the price is 1.02 %: that much free cash flow Wendell Industrial Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wendell Industrial Co. Ltd (6761)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wendell Industrial Co. Ltd it is 75.80 TWD per share (as of Nov 8, 2026), against a price of 112.50 TWD. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Wendell Industrial Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 6761 trades above its calculated fair value: price 112.50 TWD, fair value 75.80 TWD, a gap of about −33% (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 6761?
No. The price is what the market pays today (112.50 TWD); the fair value is what the company's own numbers justify (75.80 TWD). For Wendell Industrial Co. Ltd the two are 36.70 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Wendell Industrial Co. Ltd worth?
The market values Wendell Industrial Co. Ltd at about 3.9B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 112.50 TWD; our models calculate a fair value of 75.80 TWD per share.
What do the bullish and bearish scenarios say about 6761?
Our models span a range for Wendell Industrial Co. Ltd: cautious scenario 48.88 TWD, base 75.80 TWD, optimistic 108.17 TWD per share (as of Nov 8, 2026, price 112.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6761?
Wendell Industrial Co. Ltd trades at a price-to-earnings ratio of 15.1 (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 75.80 TWD is built from several models across several years. Other multiples: P/B 2.2, P/S 2.1, EV/EBITDA 10.6.
How solid is the balance sheet of Wendell Industrial Co. Ltd (6761)?
Balance-sheet figures for Wendell Industrial Co. Ltd (as of Nov 8, 2026): return on equity 15.4%. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 6761 from its 52-week high?
Wendell Industrial Co. Ltd trades at 112.50 TWD, about 51% below its 52-week high of 230.00 TWD and at the low of 112.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 75.80 TWD is for.
Which stocks are comparable to Wendell Industrial Co. Ltd?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Arrow Electronics, Inc, Avnet, 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 Wendell Industrial Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 112.50 TWD, calculated fair value 75.80 TWD (−33%), Quality Score 45/100, from 25 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 6761 calculated?
We run Wendell Industrial Co. Ltd through 25 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 75.80 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. Wendell Industrial 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 Wendell Industrial Co. Ltd (6761)?
The closing price on Nov 6, 2026 was 112.50 TWD. Our model-based fair value is 75.80 TWD, about 33% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wendell Industrial Co. Ltd right now?
The price sits above even our optimistic bull case (108.17 TWD). The favourable scenario is already priced in. Weak quality (45/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (48.88 TWD to 108.17 TWD) leaves room in how you read the outcome.
Key figures of Wendell Industrial Co. Ltd
How large is the market capitalisation of Wendell Industrial Co. Ltd (6761)?
The market capitalisation of Wendell Industrial Co. Ltd is 3.9B TWD (≈ $120M). 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 Wendell Industrial Co. Ltd (6761)?
The price-to-sales ratio of Wendell Industrial Co. Ltd is 2.09 (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 Wendell Industrial Co. Ltd (6761)?
Earnings per share at Wendell Industrial Co. Ltd are 7.45 TWD (price ÷ EPS = P/E 15.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wendell Industrial Co. Ltd (6761)?
The dividend yield of Wendell Industrial Co. Ltd is 5.3% (payout 80.5%). 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 Wendell Industrial Co. Ltd (6761)?
The net margin of Wendell Industrial Co. Ltd is 13.8% (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 Wendell Industrial Co. Ltd (6761)?
The return on equity (ROE) of Wendell Industrial Co. Ltd is 15.4% (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 Wendell Industrial Co. Ltd (6761)?
On an EBIT basis the return on assets of Wendell Industrial Co. Ltd is 11.6% (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 Wendell Industrial Co. Ltd (6761)?
The operating margin of Wendell Industrial Co. Ltd is 15.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wendell Industrial Co. Ltd (6761)?
Revenue at Wendell Industrial Co. Ltd is growing −1.4% versus a year earlier (3y avg +0.9%). 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 Wendell Industrial Co. Ltd (6761)?
Earnings per share at Wendell Industrial Co. Ltd are growing +36.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wendell Industrial Co. Ltd (6761) carry?
The net debt of Wendell Industrial Co. Ltd is 187M TWD (fiscal year 2023, ≈ 4.7 yrs of FCF). 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 Wendell Industrial Co. Ltd in the live analysis
One click puts Wendell Industrial 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 8, 2026