Cal-Comp Electronics (Thailand) Public Company Limited (9105) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Cal-Comp Electronics (Thailand) Public Company Limited TWD 2.98, price TWD 8.40, upside -64.5%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Cal-Comp Electronics (Thailand) Public Company Limited 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, dashed = 300-day average. As of Oct 1, 2026.
How to read this chart
60‑month range 2.67 TWD – 12.70 TWD · fair‑value band 2.60 TWD – 3.31 TWD · the 8.40 TWD price screens above the 2.98 TWD fair value. Dashed = 300-day average. As of Oct 1, 2026.
Follow Cal-Comp Electronics (Thailand) Public Company in your weekly email
Every Wednesday you see whether Cal-Comp Electronics (Thailand) Public Company 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.
Cal-Comp Electronics (Thailand) Public Company Limited, together with its subsidiaries, manufactures electronic products worldwide.
Show more
Cal-Comp Electronics (Thailand) Public Company Limited, together with its subsidiaries, manufactures electronic products worldwide. The company offers computer peripherals, such as mainboards, external hard disk drives, NAS and PCBA for hard disk drives, USB pen drives, storage server PCBA, , PCBA for digital camera, media players, Smart TV, smart POS machines, and assembly products, as well as ink-jet printers, laser printers, multi-function printers, dot-matrix printers, and large format printers; telecommunication products, including set-top boxes and their component parts, and Bluetooth headsets; and smart appliances that comprise smart TV, mirrors, and POS machines, as well as digital camera PCBA and media players. It also provides consumer electronics, which include facial cleaning brushes, iron brushes, cordless airbrush makeup kits, displays, electronic keyboards, hubs, rovers, and calculators; intelligent warehouse, machinery, and robotics, as well as smart factory products; smart beauty products comprising facial moisturizing sprays, facial cleaning brushes, facial massagers, mirror, smart body scale, and electric toothbrushes; and healthcare and wearable devices. In addition, the company offers semiconductor design and packaging services; plastic injection and tooling, and sheet metal processing; 3D printing; and robotic applications for edutainment and smart service products. Cal-Comp Electronics (Thailand) Public Company Limited was founded in 1989 and is headquartered in Bangkok, Thailand.
Stock analysis
Cal-Comp Electronics (Thailand) Public Company Limited (9105) currently trades at 8.40 TWD, while our model-based Fair Value estimate is 2.98 TWD, 64.5% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 4.04 TWD per share, and 1 of the 15 models we run sit above the 8.40 TWD price.
Bear case: the Asset-Based group reads lowest at 1.51 TWD, and 14 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: 2.60 TWD (bear) to 3.31 TWD (bull), the price of 8.40 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 Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cal-Comp Electronics (Thailand) Public Company Limited reported revenue of 132B THB in FY2025 versus 126B THB in FY2021, a compound +1.1%/yr. Reported net income was 1.9B THB in FY2025, compounding +63.4%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 87.8B TWD (≈ $2.8B) · P/E ratio 40.0 · P/S ratio 0.59 · EPS (TTM) 0.2100 TWD · Dividend yield 2.7% · Net margin 1.5% · Return on equity 8.4% · Return on assets (EBIT) 3.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 57% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −21% fair-value upside, at −65%, 9105 screens richer than that median.
Fair Value models
Bear 2.60 TWDFair Value 2.98 TWDBull 3.31 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.43/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
+5.3%
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.
+7.5%
Revenue growth 23 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.
+6.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB ⓘ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 THB: 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.
+34.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+32.0%
Dividend (yield on the price)2.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.32.0% vs −0.8%, picking up
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.1% → 2%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 6.1%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Cal-Comp Electronics (Thailand) Public Company Limited 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.Computer Hardware · 203 stocks
Beats the industry median on 4/14 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside−67.1% · Bottom 25%
Profitability
Return on equity (TTM)8.4% · Above median
Return on assets2.4% · Below median
Net margin (TTM)1.6% · Below median
Operating margin (TTM)2.8% · Below median
Growth and dividend
Revenue growth8.1% · Below median
Dividend yield (TTM)2.7% · Above median
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Computer Hardware median · lower = cheaper
P/E (TTM)40.0× · Pricier than median
P/B3.72× · Pricier than median
P/S (TTM)0.67× · Cheaper than median
EV/EBITDA17.2× · Pricier than median
PEG0.92× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)41· sector 72
PAST (return on equity)33· sector 33
HEALTH (low debt)91· sector 97
DIVIDEND (yield)55· sector 47
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). "Cal-Comp Electronics (Thailand) Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/9105
Frequently asked questions
Is Cal-Comp Electronics (Thailand) Public Company Limited (9105) overvalued or undervalued?
As of Oct 1, 2026, our model estimates a fair value of 2.98 TWD versus a price of 8.40 TWD, about −65% upside (overvalued).
What is the fair value of 9105?
Our model-based fair value for Cal-Comp Electronics (Thailand) Public Company Limited is 2.98 TWD (as of Oct 1, 2026), built from audited fundamentals. The current price: 8.40 TWD.
What is the quality score of 9105?
Cal-Comp Electronics (Thailand) Public Company Limited 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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Our model-based price target is the fair value of 2.98 TWD (as of Oct 1, 2026) from 15 valuation models. Cautious scenario 2.60 TWD, optimistic scenario 3.31 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Cal-Comp Electronics (Thailand) Public Company Limited stock forecast for 2026?
Our models put fair value at 2.98 TWD, about −65% upside versus a price of 8.40 TWD (overvalued). Cautious scenario 2.60 TWD, optimistic scenario 3.31 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Cal-Comp Electronics (Thailand) Public Company Limited reported trailing-twelve-month revenue of about 137B THB (latest available figure, as of Oct 1, 2026).
Does Cal-Comp Electronics (Thailand) Public Company Limited pay a dividend?
Cal-Comp Electronics (Thailand) Public Company Limited currently shows a dividend yield of about 2.74% relative to its recent price (as of Oct 1, 2026).
What is the intrinsic value of Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cal-Comp Electronics (Thailand) Public Company Limited it is 2.98 TWD per share (as of Oct 1, 2026), against a price of 8.40 TWD. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Cal-Comp Electronics (Thailand) Public Company Limited stock overvalued or undervalued in 2026?
As of Oct 1, 2026, 9105 trades above its calculated fair value: price 8.40 TWD, fair value 2.98 TWD, a gap of about −65% (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 9105?
No. The price is what the market pays today (8.40 TWD); the fair value is what the company's own numbers justify (2.98 TWD). For Cal-Comp Electronics (Thailand) Public Company Limited the two are 5.42 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Cal-Comp Electronics (Thailand) Public Company Limited worth?
The market values Cal-Comp Electronics (Thailand) Public Company Limited at about 87.8B TWD (market capitalisation, as of Oct 1, 2026). Per share that is 8.40 TWD; our models calculate a fair value of 2.98 TWD per share.
What do the bullish and bearish scenarios say about 9105?
Our models span a range for Cal-Comp Electronics (Thailand) Public Company Limited: cautious scenario 2.60 TWD, base 2.98 TWD, optimistic 3.31 TWD per share (as of Oct 1, 2026, price 8.40 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 9105?
Cal-Comp Electronics (Thailand) Public Company Limited trades at a price-to-earnings ratio of 40.0 (as of Oct 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.98 TWD is built from several models across several years. Other multiples: PEG 0.9, P/B 3.7, P/S 0.7, EV/EBITDA 17.2.
What is the PEG ratio of 9105?
The PEG ratio of Cal-Comp Electronics (Thailand) Public Company Limited is 0.92 (P/E divided by earnings growth, as of Oct 1, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Balance-sheet figures for Cal-Comp Electronics (Thailand) Public Company Limited (as of Oct 1, 2026): return on equity 8.4%, debt of 0.18 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 9105 from its 52-week high?
Cal-Comp Electronics (Thailand) Public Company Limited trades at 8.40 TWD, about 34% below its 52-week high of 12.70 TWD and 57% above the low of 5.34 TWD (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 2.98 TWD is for.
Which stocks are comparable to Cal-Comp Electronics (Thailand) Public Company Limited?
From the same area (Technology) we also value Dell Technologies Inc, Arista Networks, Inc, Seagate Technology Holdings, Western Digital 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 Cal-Comp Electronics (Thailand) Public Company Limited stock attractive at the current price?
The data as of Oct 1, 2026: price 8.40 TWD, calculated fair value 2.98 TWD (−65%), Quality Score 43/100, from 15 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 9105 calculated?
We run Cal-Comp Electronics (Thailand) Public Company Limited through 15 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 2.98 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 14.5 % above its aggregate fair value. Cal-Comp Electronics (Thailand) Public Company Limited 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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The closing price on Oct 2, 2026 was 8.40 TWD. Our model-based fair value is 2.98 TWD, about −65% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cal-Comp Electronics (Thailand) Public Company Limited right now?
The price sits above even our optimistic bull case (3.31 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 large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Cal-Comp Electronics (Thailand) Public Company Limited (9105) come from?
Earnings per share at Cal-Comp Electronics (Thailand) Public Company Limited grew −0.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share −4.5 %, EBIT margin +3.9 %, tax rate −0.8 %, residual (interest, one-offs) +0.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Cal-Comp Electronics (Thailand) Public Company Limited
How large is the market capitalisation of Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The market capitalisation of Cal-Comp Electronics (Thailand) Public Company Limited is 87.8B TWD (≈ $2.8B). 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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The price-to-sales ratio of Cal-Comp Electronics (Thailand) Public Company Limited is 0.59 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Earnings per share at Cal-Comp Electronics (Thailand) Public Company Limited are 0.2100 TWD (price ÷ EPS = P/E 40.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The dividend yield of Cal-Comp Electronics (Thailand) Public Company Limited is 2.7% (payout 110%). 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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The net margin of Cal-Comp Electronics (Thailand) Public Company Limited is 1.5% (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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The return on equity (ROE) of Cal-Comp Electronics (Thailand) Public Company Limited is 8.4% (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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
On an EBIT basis the return on assets of Cal-Comp Electronics (Thailand) Public Company Limited is 3.3% (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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
The operating margin of Cal-Comp Electronics (Thailand) Public Company Limited is 2.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Revenue at Cal-Comp Electronics (Thailand) Public Company Limited is growing +8.1% versus a year earlier (3y avg −8.4%). 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 Cal-Comp Electronics (Thailand) Public Company Limited (9105)?
Earnings per share at Cal-Comp Electronics (Thailand) Public Company Limited are growing +40.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Cal-Comp Electronics (Thailand) Public Company Limited (9105) generate?
The free cash flow of Cal-Comp Electronics (Thailand) Public Company Limited is −233M THB (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 Cal-Comp Electronics (Thailand) Public Company Limited (9105) carry?
The net debt of Cal-Comp Electronics (Thailand) Public Company Limited is 13.7B THB (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 Cal-Comp Electronics (Thailand) Public Company Limited in the live analysis
One click puts Cal-Comp Electronics (Thailand) Public Company Limited 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.
