EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Pili International Multimedia Co Ltd (8450) fair value: what the stock is really worth

As of Sep 24, 2026: fair value of Pili International Multimedia Co Ltd TWD 5.37, price TWD 14.35, upside -62.6%, quality 36 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Communication Services · TW · ISIN TW0008450008

PI Thin data Sep 24, 2026

Pili International Multimedia Co Ltd

8450 · TWO

Weakest SetupStrongly overvalued and low quality.

!Fair value 5.37 TWD · Strongly overvalued (−63%)
!Quality 36/100
!Weak Growth (revenue 5y −12.5 %/yr)
!Loss-making · -67.5% net margin (TTM)
!Moderate debt · negative free cash flow
!Trails peers (3/10)
!Narrow moat 14/100
!Evidence only low, so the estimate is less certain
Watch Pili International Multimedia Co Ltd 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

66.90 TWD 14.05 TWD Fair Value 5.37 TWD Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range 14.05 TWD – 66.90 TWD · fair‑value band 4.00 TWD – 8.01 TWD · the 14.35 TWD price screens above the 5.37 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Follow Pili International Multimedia Co in your weekly email

Every Wednesday you see whether Pili International Multimedia 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Pili International Multimedia Co.,Ltd. produces and distributes dramas, TV shows, video tapes, and movies in Taiwan. The company also engages in product and portrait authorization merchandising business. The company was formerly known as Da Chih Entertainment Co., Ltd. and changed its name to Pili International Multimedia Co.,Ltd. in August 2000.

Show more

Pili International Multimedia Co.,Ltd. produces and distributes dramas, TV shows, video tapes, and movies in Taiwan. The company also engages in product and portrait authorization merchandising business. The company was formerly known as Da Chih Entertainment Co., Ltd. and changed its name to Pili International Multimedia Co.,Ltd. in August 2000. Pili International Multimedia Co.,Ltd. was founded in 1996 and is based in New Taipei City, Taiwan.

Stock analysis

Pili International Multimedia Co Ltd (8450) currently trades at 14.35 TWD, while our model-based Fair Value estimate is 5.37 TWD, implying the stock looks roughly 167.2% 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: 4.00 TWD (bear) to 8.01 TWD (bull), the price of 14.35 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 36/100 (below-average quality), in the Communication Services sector.

Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.

Pili International Multimedia Co Ltd reported revenue of 238M TWD in FY2025 versus 428M TWD in FY2021, a compound −13.7%/yr. Reported net income was −274M TWD in FY2025.

Key figures

Market cap 736M TWD (≈ $23.1M) · P/S ratio 2.47 · EPS (TTM) −5.34 TWD · Net margin −115% · Return on equity −39.0% · Return on assets (EBIT) −12.2% · Operating margin 0.4% · Revenue (TTM) 312M TWD.

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 21% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at −63%, 8450 screens richer than that median.

Fair Value models

Bear 4.00 TWD Fair Value 5.37 TWD Bull 8.01 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. 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.
Highest evidence
NCAV (Graham) 4.04 TWD 5.41 TWD 8.08 TWD 54
All 1 models by family
Asset-Based
NCAV (Graham) 4.04 TWD 5.41 TWD 8.08 TWD 54

Open the full fair value analysis →

Notify me when 8450 reaches fair value

Put 8450 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 36/100

Of which business quality 34 · Market factors (momentum, volatility) 41

Profitability 1
Margins and returns on capital today
Quality Growth 14
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 82
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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
−9.3%
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.
−15.9%
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.
−12.5%
Start year 2020 (pandemic). Over 10 years: −9.5% a year
Revenue growth 10 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.
−9.5%
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.
−30.3% (2020) → −103.7% (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

8450 screens 167% overvalued. Compare with Netflix, Inc →

Compare Pili International Multimedia 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.Entertainment · 263 stocks

Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score 34 · Bottom 25%
Fair Value upside −62% · Bottom 25%
Profitability
Return on assets −11% · Bottom 25%
Net margin (TTM) −68% · Bottom 25%
Operating margin (TTM) 0% · Below median
Growth and dividend
Revenue growth 127% · Top 25%
Balance sheet
Debt / equity 0.63× · Highest 25%

Valuation Multiplesvs Entertainment median · lower = cheaper

P/B 0.06× · Cheapest 25%
P/S (TTM) 0.07× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 33
FUTURE (revenue growth)100 · sector 11
PAST (return on equity)0 · sector 5
HEALTH (low debt)68 · sector 96
DIVIDEND (yield)0 · sector 46

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Netflix, Inc NFLX $72.16 $79.38 +10%
The Walt Disney Company DIS $103.46 $100.87 −3%
Warner Bros. Discovery, Inc WBD $30.83 $13.47 −56%
Live Nation Entertainment, Inc LYV $169.84 $64.71 −62%
Universal Music Group UMG €14.55 €16.00 +10%
TKO Group TKO $188.87 $95.50 −49%
Formula One Group FWONK $94.62 $104.08 +10%
Fox Corporation FOXA $63.96 $89.49 +40%
Roku, Inc ROKU $153.49 $42.88 −72%
News Corporation NWS A$45.40 A$29.85 −34%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Pili International Multimedia Co Ltd · Fair Value
5.37 TWD −167%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Pili International Multimedia Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8450

Frequently asked questions

Is Pili International Multimedia Co Ltd (8450) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 5.37 TWD versus a price of 14.35 TWD, about −63% upside (overvalued).
What is the fair value of 8450?
Our model-based fair value for Pili International Multimedia Co Ltd is 5.37 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 14.35 TWD.
What is the quality score of 8450?
Pili International Multimedia Co Ltd has a Quality Score of 36/100. 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 Pili International Multimedia Co Ltd (8450)?
Our model-based price target is the fair value of 5.37 TWD (as of Sep 24, 2026) from 1 valuation models. Cautious scenario 4.00 TWD, optimistic scenario 8.01 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Pili International Multimedia Co Ltd stock forecast for 2026?
Our models put fair value at 5.37 TWD, about −63% upside versus a price of 14.35 TWD (overvalued). Cautious scenario 4.00 TWD, optimistic scenario 8.01 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Pili International Multimedia Co Ltd (8450)?
Pili International Multimedia Co Ltd reported trailing-twelve-month revenue of about 312M TWD (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Pili International Multimedia Co Ltd (8450)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pili International Multimedia Co Ltd it is 5.37 TWD per share (as of Sep 24, 2026), against a price of 14.35 TWD. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Pili International Multimedia Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 8450 trades above its calculated fair value: price 14.35 TWD, fair value 5.37 TWD, a gap of about −63% (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 8450?
No. The price is what the market pays today (14.35 TWD); the fair value is what the company's own numbers justify (5.37 TWD). For Pili International Multimedia Co Ltd the two are 8.98 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Pili International Multimedia Co Ltd worth?
The market values Pili International Multimedia Co Ltd at about 736M TWD (market capitalisation, as of Sep 24, 2026). Per share that is 14.35 TWD; our models calculate a fair value of 5.37 TWD per share.
What do the bullish and bearish scenarios say about 8450?
Our models span a range for Pili International Multimedia Co Ltd: cautious scenario 4.00 TWD, base 5.37 TWD, optimistic 8.01 TWD per share (as of Sep 24, 2026, price 14.35 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Pili International Multimedia Co Ltd (8450)?
Balance-sheet figures for Pili International Multimedia Co Ltd (as of Sep 24, 2026): return on equity −39.0%, debt of 0.63 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 8450 from its 52-week high?
Pili International Multimedia Co Ltd trades at 14.35 TWD, about 21% below its 52-week high of 18.15 TWD and 2% above the low of 14.05 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 5.37 TWD is for.
Which stocks are comparable to Pili International Multimedia Co Ltd?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, 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 Pili International Multimedia Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 14.35 TWD, calculated fair value 5.37 TWD (−63%), Quality Score 36/100, 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 8450 calculated?
We run Pili International Multimedia Co Ltd 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 5.37 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 13.0 % above its aggregate fair value. Pili International Multimedia 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 Pili International Multimedia Co Ltd (8450)?
The closing price on Sep 24, 2026 was 14.35 TWD. Our model-based fair value is 5.37 TWD, about −63% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pili International Multimedia Co Ltd right now?
The price sits above even our optimistic bull case (8.01 TWD). The favourable scenario is already priced in. Weak quality (36/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (4.00 TWD to 8.01 TWD) leaves room in how you read the outcome.

Key figures of Pili International Multimedia Co Ltd

How large is the market capitalisation of Pili International Multimedia Co Ltd (8450)?
The market capitalisation of Pili International Multimedia Co Ltd is 736M TWD (≈ $23.1M). 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 Pili International Multimedia Co Ltd (8450)?
The price-to-sales ratio of Pili International Multimedia Co Ltd is 2.47 (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 Pili International Multimedia Co Ltd (8450)?
Earnings per share at Pili International Multimedia Co Ltd are −5.34 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Pili International Multimedia Co Ltd (8450)?
The net margin of Pili International Multimedia Co Ltd is −115% (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 Pili International Multimedia Co Ltd (8450)?
The return on equity (ROE) of Pili International Multimedia Co Ltd is −39.0% (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 Pili International Multimedia Co Ltd (8450)?
On an EBIT basis the return on assets of Pili International Multimedia Co Ltd is −12.2% (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 Pili International Multimedia Co Ltd (8450)?
The operating margin of Pili International Multimedia Co Ltd is 0.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pili International Multimedia Co Ltd (8450)?
Revenue at Pili International Multimedia Co Ltd is growing +127% versus a year earlier (3y avg −15.9%). 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 Pili International Multimedia Co Ltd (8450)?
Earnings per share at Pili International Multimedia Co Ltd are growing −72.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Pili International Multimedia Co Ltd (8450) generate?
The free cash flow of Pili International Multimedia Co Ltd is −194M 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 debt does Pili International Multimedia Co Ltd (8450) carry?
The net debt of Pili International Multimedia Co Ltd is 192M TWD (fiscal year 2025). 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 Pili International Multimedia Co Ltd in the live analysis

One click puts Pili International Multimedia Co Ltd 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.