Reallusion Inc. (6882) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Reallusion Inc. TWD 6.65, price TWD 13.75, upside -51.6%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Reallusion Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 27, 2026.
How to read this chart
10‑month range 12.50 TWD – 23.65 TWD · fair‑value band 4.39 TWD – 8.31 TWD · the 13.75 TWD price screens above the 6.65 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 27, 2026.
Follow Reallusion in your weekly email
Every Wednesday you see whether Reallusion 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.
Reallusion Inc. develops and sells 2D and 3D animation software and content in Taiwan and the United States. It engages in the development of real-time cinematic animation and motion capture tools, and virtual production activities.
Show more
Reallusion Inc. develops and sells 2D and 3D animation software and content in Taiwan and the United States. It engages in the development of real-time cinematic animation and motion capture tools, and virtual production activities. The company offers iClone, a real-time 3D animation software to produce professional animations for films, previsualization, animation, video games, content development, education, and art; and Character Creator, a character creation solution for designers to create, import, and customize stylized or realistic looking character assets for use with iClone, Maya, Blender, Unreal Engine 4, Unity, and various other 3D tools. It also provides ActorCore that include 3D asset libraries for mocap motions and animated 3D humans for crowd rendering; Cartoon Animator, a 2D animation software; popVideo to create a videos; Motion LIVE plug-in for iClone, which is a full-body motion capture platform that connects motion data streams from multiple mocap devices to simultaneously animate 3D character faces, hands, and bodies; Motion LIVE 2D, a plug-in for cartoon animator to blend 3D motion capture devices to 2D animation; and Character Creator plug-ins, which include Headshot, SkinGen Editor, and Iray render. The company serves trainers, educators, game developers, and filmmakers. Reallusion Inc. was founded in 1982 and is based in New Taipei City, Taiwan.
Stock analysis
Reallusion Inc. (6882) currently trades at 13.75 TWD, while our model-based Fair Value estimate is 6.65 TWD, 51.6% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 95/100, which puts the evidence level at low.
Scenario range: 4.39 TWD (bear) to 8.31 TWD (bull), the price of 13.75 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 51/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Reallusion Inc. reported revenue of 252M TWD in FY2025 versus 336M TWD in FY2021, a compound −6.9%/yr. Reported net income was −27.3M TWD in FY2025.
Key figures
Market cap 377M TWD (≈ $11.8M) · P/S ratio 1.50 · EPS (TTM) −1.18 TWD · Dividend yield 3.1% · Net margin −10.8% · Return on equity −9.5% · Return on assets (EBIT) 5.1% · Operating margin −9.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −52%, 6882 screens richer than that median.
Fair Value models
Bear 4.39 TWDFair Value 6.65 TWDBull 8.31 TWD
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.0/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−14.1%
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.
−9.1%
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.
−4.8%
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.
+2.7%
’19
’20
’21
’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.
27.3% (2020) → −12.1% (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
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 · 700 stocks
Beats the industry median on 2/8 measures
Overall it trails its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside−51.6% · Below median
Profitability
Return on assets−5.2% · Bottom 25%
Net margin (TTM)−10.8% · Bottom 25%
Operating margin (TTM)−9.4% · Bottom 25%
Growth and dividend
Revenue growth−13.8% · Bottom 25%
Dividend yield (TTM)3.1% · Above median
Valuation Multiplesvs Software - Application median · lower = cheaper
P/S (TTM)0.05× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 28
FUTURE (revenue growth)0· sector 39
PAST (return on equity)0· sector 16
HEALTH (low debt)0· sector 97
DIVIDEND (yield)62· sector 32
VALUE 0: the price sits above our fair-value range.
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). "Reallusion Inc. Fair Value". https://www.fairvalue-calculator.com/stock/6882
Frequently asked questions
Is Reallusion Inc. (6882) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 6.65 TWD versus a price of 13.75 TWD, about −52% upside (overvalued).
What is the fair value of 6882?
Our model-based fair value for Reallusion Inc. is 6.65 TWD (as of Sep 27, 2026), built from audited fundamentals. The current price: 13.75 TWD.
What is the quality score of 6882?
Reallusion Inc. has a Quality Score of 51/100. 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 Reallusion Inc. (6882)?
Our model-based price target is the fair value of 6.65 TWD (as of Sep 27, 2026) from 1 valuation models. Cautious scenario 4.39 TWD, optimistic scenario 8.31 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Reallusion Inc. stock forecast for 2026?
Our models put fair value at 6.65 TWD, about −52% upside versus a price of 13.75 TWD (overvalued). Cautious scenario 4.39 TWD, optimistic scenario 8.31 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Reallusion Inc. (6882)?
Reallusion Inc. reported trailing-twelve-month revenue of about 252M TWD (latest available figure, as of Sep 27, 2026).
Does Reallusion Inc. pay a dividend?
Reallusion Inc. currently shows a dividend yield of about 3.08% relative to its recent price (as of Sep 27, 2026).
What is the intrinsic value of Reallusion Inc. (6882)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Reallusion Inc. it is 6.65 TWD per share (as of Sep 27, 2026), against a price of 13.75 TWD. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Reallusion Inc. stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 6882 trades above its calculated fair value: price 13.75 TWD, fair value 6.65 TWD, a gap of about −52% (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 6882?
No. The price is what the market pays today (13.75 TWD); the fair value is what the company's own numbers justify (6.65 TWD). For Reallusion Inc. the two are 7.10 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Reallusion Inc. worth?
The market values Reallusion Inc. at about 377M TWD (market capitalisation, as of Sep 27, 2026). Per share that is 13.75 TWD; our models calculate a fair value of 6.65 TWD per share.
What do the bullish and bearish scenarios say about 6882?
Our models span a range for Reallusion Inc.: cautious scenario 4.39 TWD, base 6.65 TWD, optimistic 8.31 TWD per share (as of Sep 27, 2026, price 13.75 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Reallusion Inc. (6882)?
Balance-sheet figures for Reallusion Inc. (as of Sep 27, 2026): return on equity −9.5%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
Which stocks are comparable to Reallusion Inc.?
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 Reallusion Inc. stock attractive at the current price?
The data as of Sep 27, 2026: price 13.75 TWD, calculated fair value 6.65 TWD (−52%), Quality Score 51/100, from 1 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 6882 calculated?
We run Reallusion Inc. through 1 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 6.65 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 14.7 % above its aggregate fair value. Reallusion Inc. 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 Reallusion Inc. (6882)?
The closing price on Oct 1, 2026 was 13.75 TWD. Our model-based fair value is 6.65 TWD, about −52% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Reallusion Inc. right now?
The price sits above even our optimistic bull case (8.31 TWD). The favourable scenario is already priced in. 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 but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (4.39 TWD to 8.31 TWD) leaves room in how you read the outcome.
Key figures of Reallusion Inc.
How large is the market capitalisation of Reallusion Inc. (6882)?
The market capitalisation of Reallusion Inc. is 377M TWD (≈ $11.8M). 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 Reallusion Inc. (6882)?
The price-to-sales ratio of Reallusion Inc. is 1.50 (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 Reallusion Inc. (6882)?
Earnings per share at Reallusion Inc. are −1.18 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Reallusion Inc. (6882)?
The dividend yield of Reallusion Inc. is 3.1%. 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 Reallusion Inc. (6882)?
The net margin of Reallusion Inc. is −10.8% (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 Reallusion Inc. (6882)?
The return on equity (ROE) of Reallusion Inc. is −9.5% (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 Reallusion Inc. (6882)?
On an EBIT basis the return on assets of Reallusion Inc. is 5.1% (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 Reallusion Inc. (6882)?
The operating margin of Reallusion Inc. is −9.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Reallusion Inc. (6882)?
Revenue at Reallusion Inc. is growing −13.8% versus a year earlier (3y avg −9.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Reallusion Inc. (6882) generate?
The free cash flow of Reallusion Inc. is −17.1M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Reallusion Inc. (6882) hold?
Reallusion Inc. holds more cash than debt, 218M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Reallusion Inc. in the live analysis
One click puts Reallusion Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
