Tayih Lun An Co Ltd (8107) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Tayih Lun An Co Ltd stock TWD 3.56, price TWD 10.65, that is 66.6% below the price, quality 43 out of 100. Rating: strongly overvalued. Calculated from audited financials with 6 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 4, 2026.
How to read this chart
60‑month range 10.65 TWD – 32.65 TWD · fair‑value band 3.56 TWD – 10.28 TWD · the 10.65 TWD price screens above the 3.56 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Tayih Lun An Co in your weekly email
Every Wednesday you see whether Tayih Lun An 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.
Tayih Kenmos Auto parts Co., Ltd. researches, develops, manufactures, and sells automotive blow molding and filtration parts in Taiwan, Brazil, Thailand, Australia, and internationally.
Show moreShow less
It offers filtration solutions, automobile cabin air filters, automatic transmission filters, home air purifier filters, face masks, and other products; running boards; pick sport bars, tonneau covers, and other exteriors; automotive parts and components and other plastic products; and electronic components, etc.
The company was incorporated in 1987 and is headquartered in Tainan City, Taiwan.
Stock analysis
Tayih Lun An Co Ltd (8107) currently trades at 10.65 TWD, while our model-based Fair Value estimate is 3.56 TWD, 67% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 13.26 TWD per share, and 1 of the 6 models we run sit above the 10.65 TWD price.
Bear case: the DCF Models group reads lowest at 1.78 TWD, and 5 of the 6 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3.56 TWD (bear) to 10.28 TWD (bull), the price of 10.65 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 43/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Tayih Lun An Co Ltd reported revenue of 943M TWD in FY2025 versus 940M TWD in FY2021, a compound +0.1%/yr. Reported net income was −40.0M TWD in FY2025.
Key figures
Market cap 820M TWD (≈ $25.0M) Micro · P/E ratio 8.5 · P/S ratio 1.04 · EPS (TTM) 1.26 TWD · Dividend yield 8.6% · Net margin 12.0% · Return on equity 6.3% · Return on assets (EBIT) 0.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −67%, 8107 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (0.0900 TWD to 13.26 TWD). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear3.56 TWDFair Value 3.56 TWDBull10.28 TWD
Price 10.65 TWD · Downside -66.6%
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 (1.08 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 DCFn/a0.0900 TWD>0.3600 TWD77
Growth DCFn/a0.1900 TWD>0.7600 TWD75
5Y EBITDA Exitn/a3.12 TWD7.37 TWD72
All 6 models by family
DCF Models
FCF DCFn/a0.0900 TWD>0.3600 TWD77
5Y EBITDA Exitn/a3.12 TWD7.37 TWD72
10Y EBITDA Exitn/a1.78 TWD5.14 TWD65
Multiples
EV/EBITDAn/a2.41 TWD5.30 TWD62
Asset-Based
NCAV (Graham)9.90 TWD13.26 TWD19.79 TWD54
Growth DCF
Growth DCFn/a0.1900 TWD>0.7600 TWD75
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.1%
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.
+5.0%
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.
+3.0%
Start year 2020 (pandemic)
Revenue growth 8 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.
−1.6%
’17
’18
’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.
2.0% (2020) → 1.2% (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
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).
+35.6%
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 +33.5% a year for the price.
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.Auto Parts · 655 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside−66.6% · Bottom 25%
Profitability
Return on equity (12 months)6.3% · Below median
Return on assets−1.4% · Bottom 25%
Net margin (12 months)12.0% · Top 25%
Operating margin (12 months)−26.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−43.0% · Bottom 25%
Dividend yield (12 months)8.6% · Top 25%
Balance sheet
Debt / equity0.67× · Highest 25%
Valuation Multiplesvs Auto Parts 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). "Tayih Lun An Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8107
Frequently asked questions
Is Tayih Lun An Co Ltd (8107) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 3.56 TWD versus a price of 10.65 TWD, about 67% lower (overvalued).
What is the fair value of 8107?
Our model-based fair value for Tayih Lun An Co Ltd is 3.56 TWD (as of Nov 4, 2026), built from audited fundamentals. The current price: 10.65 TWD.
What is the quality score of 8107?
Tayih Lun An Co Ltd has a Quality Score of 43/100. 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 Tayih Lun An Co Ltd (8107)?
Our model-based price target is the fair value of 3.56 TWD (as of Nov 4, 2026) from 6 valuation models. Cautious scenario 3.56 TWD, optimistic scenario 10.28 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Tayih Lun An Co Ltd stock forecast for 2026?
Our models put fair value at 3.56 TWD, about 67% lower versus a price of 10.65 TWD (overvalued). Cautious scenario 3.56 TWD, optimistic scenario 10.28 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Tayih Lun An Co Ltd (8107)?
Tayih Lun An Co Ltd reported trailing-twelve-month revenue of about 785M TWD (latest available figure, as of Nov 4, 2026).
Does Tayih Lun An Co Ltd pay a dividend?
Tayih Lun An Co Ltd currently shows a dividend yield of 8.58% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Tayih Lun An Co Ltd (8107)?
Tayih Lun An Co Ltd has a dividend yield of 8.6%.
What growth is priced into Tayih Lun An Co Ltd (8107)?
For today's price to be fair in a discounted-cash-flow model, Tayih Lun An Co Ltd would have to grow free cash flow by +35.6 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.0 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 8107 use?
Our models discount Tayih Lun An Co Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.42, 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 Tayih Lun An Co Ltd that is +35.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Tayih Lun An Co Ltd (8107) delivered so far?
Over the past 5 years revenue at Tayih Lun An Co Ltd grew +3.0 % a year. The price currently implies free-cash-flow growth of +35.6 % 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 Tayih Lun An Co Ltd (8107) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Tayih Lun An Co Ltd (+35.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tayih Lun An Co Ltd (8107)?
The free-cash-flow yield on the price is 1.98 %: that much free cash flow Tayih Lun An 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 Tayih Lun An Co Ltd (8107)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tayih Lun An Co Ltd it is 3.56 TWD per share (as of Nov 4, 2026), against a price of 10.65 TWD. It is the blended result of 6 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Tayih Lun An Co Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 8107 trades above its calculated fair value: price 10.65 TWD, fair value 3.56 TWD, a gap of about −67% (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 8107?
No. The price is what the market pays today (10.65 TWD); the fair value is what the company's own numbers justify (3.56 TWD). For Tayih Lun An Co Ltd the two are 7.09 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Tayih Lun An Co Ltd worth?
The market values Tayih Lun An Co Ltd at about 820M TWD (market capitalisation, as of Nov 4, 2026). Per share that is 10.65 TWD; our models calculate a fair value of 3.56 TWD per share.
What do the bullish and bearish scenarios say about 8107?
Our models span a range for Tayih Lun An Co Ltd: cautious scenario 3.56 TWD, base 3.56 TWD, optimistic 10.28 TWD per share (as of Nov 4, 2026, price 10.65 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8107?
Tayih Lun An Co Ltd trades at a price-to-earnings ratio of 8.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3.56 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2024), reported earnings: 13.2. Other multiples: P/B 0.6, P/S 1.0.
How solid is the balance sheet of Tayih Lun An Co Ltd (8107)?
Balance-sheet figures for Tayih Lun An Co Ltd (as of Nov 4, 2026): return on equity 6.3%, debt of 0.67 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 8107 from its 52-week high?
Tayih Lun An Co Ltd trades at 10.65 TWD, about 36% below its 52-week high of 16.55 TWD and at the low of 10.65 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3.56 TWD is for.
Which stocks are comparable to Tayih Lun An Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Tayih Lun An Co Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 10.65 TWD, calculated fair value 3.56 TWD (−67%), Quality Score 43/100, from 6 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 8107 calculated?
We run Tayih Lun An Co Ltd through 6 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 3.56 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. Tayih Lun An 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 Tayih Lun An Co Ltd (8107)?
The closing price on Nov 6, 2026 was 10.65 TWD. Our model-based fair value is 3.56 TWD, about 67% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tayih Lun An Co Ltd right now?
The price sits above even our optimistic bull case (10.28 TWD). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (3.56 TWD to 10.28 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Tayih Lun An Co Ltd
How large is the market capitalisation of Tayih Lun An Co Ltd (8107)?
The market capitalisation of Tayih Lun An Co Ltd is 820M TWD (≈ $25.0M). 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 Tayih Lun An Co Ltd (8107)?
The price-to-sales ratio of Tayih Lun An Co Ltd is 1.04 (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 Tayih Lun An Co Ltd (8107)?
Earnings per share at Tayih Lun An Co Ltd are 1.26 TWD (price ÷ EPS = P/E 8.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tayih Lun An Co Ltd (8107)?
The dividend yield of Tayih Lun An Co Ltd is 8.6% (payout 72.6%). 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 Tayih Lun An Co Ltd (8107)?
The net margin of Tayih Lun An Co Ltd is 12.0% (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 Tayih Lun An Co Ltd (8107)?
The return on equity (ROE) of Tayih Lun An Co Ltd is 6.3% (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 Tayih Lun An Co Ltd (8107)?
On an EBIT basis the return on assets of Tayih Lun An Co Ltd is 0.6% (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 Tayih Lun An Co Ltd (8107)?
The operating margin of Tayih Lun An Co Ltd is −26.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tayih Lun An Co Ltd (8107)?
Revenue at Tayih Lun An Co Ltd is growing −43.0% versus a year earlier (3y avg +5.0%). 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 Tayih Lun An Co Ltd (8107)?
Earnings per share at Tayih Lun An Co Ltd are growing +100% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Tayih Lun An Co Ltd (8107) carry?
The net debt of Tayih Lun An Co Ltd is 685M TWD (fiscal year 2025, ≈ 43.3 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 Tayih Lun An Co Ltd in the live analysis
One click puts Tayih Lun An Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026