Tien Li Offshore Wind Technology Co., Ltd. (6793) fair value: what the stock is really worth
As of Oct 8, 2026: fair value of Tien Li Offshore Wind Technology Co., Ltd. TWD 17.71, price TWD 7.59, upside +133.3%, quality 50 out of 100. Calculated from audited financials with 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range 4.60 TWD – 133.79 TWD · fair‑value band 15.45 TWD – 19.92 TWD · the 7.59 TWD price screens below the 17.71 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Tien Li Offshore Wind Technology Co. in your weekly email
Every Wednesday you see whether Tien Li Offshore Wind Technology 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.
Tien Li Offshore Wind Technology Co., Ltd. designs, manufactures and sells offshore wind turbine blades. It is involved in the manufacture and research of blades mold; and improvement of blade production process, and blades maintenance. The company was founded in 1998 and is based in Taichung, Taiwan.
Stock analysis
Tien Li Offshore Wind Technology Co., Ltd. (6793) currently trades at 7.59 TWD, while our model-based Fair Value estimate is 17.71 TWD, implying the stock looks roughly 57.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 17.29 TWD per share, and 7 of the 9 models we run sit above the 7.59 TWD price.
Bear case: the Multiples group reads lowest at 8.60 TWD, and 2 of the 9 models stay below the price. Evidence for this calculation is low.
Scenario range: 15.45 TWD (bear) to 19.92 TWD (bull), the price of 7.59 TWD sits below 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 50/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Tien Li Offshore Wind Technology Co., Ltd. reported revenue of 298M TWD in FY2025 versus 0 TWD in FY2021. Reported net income was −359M TWD in FY2025.
Key figures
Market cap 574M TWD (≈ $18.0M) · P/S ratio 7.14 · EPS (TTM) −4.24 TWD · Dividend yield 2.8% · Net margin −120% · Return on equity −24.5% · Return on assets (EBIT) −6.9% · Operating margin −280%.
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 7% below its 52-week high and 65% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −49% fair-value upside, at 133%, 6793 screens cheaper than that median.
Fair Value models
Bear 15.45 TWDFair Value 17.71 TWDBull 19.92 TWD
Price 7.59 TWD · Upside +133.3%
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.
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.13/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−74.9%
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.
−9.3%
’22
’23
’24
’25
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.
−84.3% (2022) → −72.6% (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
Growth Forecast
Little optimism in the price
The price assumes less 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).
−36.0%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −37.0% a year for the price.
Compare Tien Li Offshore Wind Technology 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.Specialty Industrial Machinery · 790 stocks
Beats the industry median on 4/8 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+133.3% · Top 25%
Profitability
Return on assets−7.8% · Bottom 25%
Net margin (TTM)−120.4% · Bottom 25%
Growth and dividend
Revenue growth−87.5% · Bottom 25%
Dividend yield (TTM)2.8% · Top 25%
Valuation Multiplesvs Specialty Industrial Machinery 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). "Tien Li Offshore Wind Technology Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6793
Frequently asked questions
Is Tien Li Offshore Wind Technology Co., Ltd. (6793) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 17.71 TWD versus a price of 7.59 TWD, about +133% upside (undervalued).
What is the fair value of 6793?
Our model-based fair value for Tien Li Offshore Wind Technology Co., Ltd. is 17.71 TWD (as of Oct 3, 2026), built from audited fundamentals. The current price: 7.59 TWD.
What is the quality score of 6793?
Tien Li Offshore Wind Technology Co., Ltd. has a Quality Score of 50/100. 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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
Our model-based price target is the fair value of 17.71 TWD (as of Oct 3, 2026) from 9 valuation models. Cautious scenario 15.45 TWD, optimistic scenario 19.92 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Tien Li Offshore Wind Technology Co., Ltd. stock forecast for 2026?
Our models put fair value at 17.71 TWD, about +133% upside versus a price of 7.59 TWD (undervalued). Cautious scenario 15.45 TWD, optimistic scenario 19.92 TWD. The calculation is refreshed regularly with new filings.
Does Tien Li Offshore Wind Technology Co., Ltd. pay a dividend?
Tien Li Offshore Wind Technology Co., Ltd. currently shows a dividend yield of about 2.81% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Tien Li Offshore Wind Technology Co., Ltd. (6793)?
For today's price to be fair in a discounted-cash-flow model, Tien Li Offshore Wind Technology Co., Ltd. would have to grow free cash flow by -36.0 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew -9.3 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 6793 use?
Our models discount Tien Li Offshore Wind Technology Co., Ltd. at 9.0 %: a base by market capitalisation (nano), damped by beta 0.33, 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 Tien Li Offshore Wind Technology Co., Ltd. that is -36.0 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Tien Li Offshore Wind Technology Co., Ltd. (6793) delivered so far?
Over the past 3 years revenue at Tien Li Offshore Wind Technology Co., Ltd. grew -9.3 % a year. The price currently implies -36.0 % per year free-cash-flow growth a 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 Tien Li Offshore Wind Technology Co., Ltd. (6793) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into Tien Li Offshore Wind Technology Co., Ltd. (-36.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The free-cash-flow yield on the price is 25.83 %: that much free cash flow Tien Li Offshore Wind Technology Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tien Li Offshore Wind Technology Co., Ltd. (6793)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tien Li Offshore Wind Technology Co., Ltd. it is 17.71 TWD per share (as of Oct 3, 2026), against a price of 7.59 TWD. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Tien Li Offshore Wind Technology Co., Ltd. stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 6793 trades below its calculated fair value: price 7.59 TWD, fair value 17.71 TWD, a gap of about +133% (undervalued). 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 6793?
No. The price is what the market pays today (7.59 TWD); the fair value is what the company's own numbers justify (17.71 TWD). For Tien Li Offshore Wind Technology Co., Ltd. the two are 10.12 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Tien Li Offshore Wind Technology Co., Ltd. worth?
The market values Tien Li Offshore Wind Technology Co., Ltd. at about 574M TWD (market capitalisation, as of Oct 3, 2026). Per share that is 7.59 TWD; our models calculate a fair value of 17.71 TWD per share.
What do the bullish and bearish scenarios say about 6793?
Our models span a range for Tien Li Offshore Wind Technology Co., Ltd.: cautious scenario 15.45 TWD, base 17.71 TWD, optimistic 19.92 TWD per share (as of Oct 3, 2026, price 7.59 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Tien Li Offshore Wind Technology Co., Ltd. (6793)?
Balance-sheet figures for Tien Li Offshore Wind Technology Co., Ltd. (as of Oct 3, 2026): return on equity −24.5%. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 6793 from its 52-week high?
Tien Li Offshore Wind Technology Co., Ltd. trades at 7.59 TWD, about 7% below its 52-week high of 8.20 TWD and 65% above the low of 4.60 TWD (as of Oct 8, 2026). Distance from the high says nothing about value: that is what the fair value of 17.71 TWD is for.
Which stocks are comparable to Tien Li Offshore Wind Technology Co., Ltd.?
From the same area (Industrials) we also value GE Vernova Inc, SIE, Eaton Corporation, Parker-Hannifin Corporation, 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 Tien Li Offshore Wind Technology Co., Ltd. stock attractive at the current price?
The data as of Oct 3, 2026: price 7.59 TWD, calculated fair value 17.71 TWD (+133%), Quality Score 50/100, from 9 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 6793 calculated?
We run Tien Li Offshore Wind Technology Co., Ltd. through 9 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 17.71 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 14.6 % above its aggregate fair value. Tien Li Offshore Wind Technology Co., Ltd. currently trades 57 % below its own fair value, and the market average says nothing about that. 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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The closing price on Oct 8, 2026 was 7.59 TWD. Our model-based fair value is 17.71 TWD, about +133% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tien Li Offshore Wind Technology Co., Ltd. right now?
The price is below even our cautious bear case (15.45 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Tien Li Offshore Wind Technology Co., Ltd.
How large is the market capitalisation of Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The market capitalisation of Tien Li Offshore Wind Technology Co., Ltd. is 574M TWD (≈ $18.0M). 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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The price-to-sales ratio of Tien Li Offshore Wind Technology Co., Ltd. is 7.14 (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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
Earnings per share at Tien Li Offshore Wind Technology Co., Ltd. are −4.24 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The dividend yield of Tien Li Offshore Wind Technology Co., Ltd. is 2.8%. 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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The net margin of Tien Li Offshore Wind Technology Co., Ltd. is −120% (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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The return on equity (ROE) of Tien Li Offshore Wind Technology Co., Ltd. is −24.5% (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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
On an EBIT basis the return on assets of Tien Li Offshore Wind Technology Co., Ltd. is −6.9% (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 Tien Li Offshore Wind Technology Co., Ltd. (6793)?
The operating margin of Tien Li Offshore Wind Technology Co., Ltd. is −280% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tien Li Offshore Wind Technology Co., Ltd. (6793)?
Revenue at Tien Li Offshore Wind Technology Co., Ltd. is growing −87.5% versus a year earlier (3y avg −9.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Tien Li Offshore Wind Technology Co., Ltd. (6793) carry?
The net debt of Tien Li Offshore Wind Technology Co., Ltd. is 269M TWD (fiscal year 2024, ≈ 1.8 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 Tien Li Offshore Wind Technology Co., Ltd. in the live analysis
One click puts Tien Li Offshore Wind Technology Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
