Cowell e Holdings Inc (CWLLF) fair value: what the stock is really worth
We calculate from audited financials what Cowell e Holdings Inc is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Cowell e Holdings 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 free
Cowell e Holdings Inc., an investment holding company, designs, develops, manufactures, and sells modules and system integration products for smartphones, multimedia tablets and other mobile devices. The company also designs, develops, manufactures and sells optical components used for consumer electronics products.
Show more
Cowell e Holdings Inc., an investment holding company, designs, develops, manufactures, and sells modules and system integration products for smartphones, multimedia tablets and other mobile devices. The company also designs, develops, manufactures and sells optical components used for consumer electronics products. In addition, it provides camera modules for mobile device manufacturers; and optical components to subsidiaries or affiliates of electronics companies. Further, the company is involved in trading of camera module and optical products; and provision of technical consultancy services. It operates in the People's Republic of China, India, the Republic of Korea, and Vietnam. The company was incorporated in 2006 and is headquartered in Dongguan, the People's Republic of China. Cowell e Holdings Inc. operates as a subsidiary of Luxvisions Innovation Technology Limited.
Stock analysis
Cowell e Holdings Inc (CWLLF) currently trades at $2.99, while our model-based Fair Value estimate is $8.81, implying the stock looks roughly 66.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $11.46 per share, and 21 of the 24 models we run sit above the $2.99 price.
Bear case: the Economic Profit group reads lowest at $2.07, and 3 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $4.74 (bear) to $14.90 (bull), the price of $2.99 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 66/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Cowell e Holdings Inc reported revenue of $3.5B in FY2025 versus $1.1B in FY2022, a compound +46.4%/yr. Reported net income was $197M in FY2025, compounding +32.7%/yr from FY2022.
Key figures
Market cap $2.6B · P/E ratio 13.6 · P/S ratio 0.76 · EPS (TTM) $0.2200 · Dividend yield 1.3% · Net margin 5.6% · Return on equity 31.1% · Return on assets (EBIT) 12.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −65% fair-value upside, at 195%, CWLLF screens cheaper than that median.
Fair Value models
Bear $4.74Fair Value $8.81Bull $14.90
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. Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then ($0.1272 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.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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+40.3%
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.
+46.4%
’22
’23
’24
’25
What shareholders gained per year (last 3 years) (mathematically smoothed) ⓘ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 3 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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+48.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+46.8%
Dividend (yield on the price)1.3%
Profit margin 2022 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.9% → 7%
2025 sits 126% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−4.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+21.1%
Yearly sales growth analysts expect, extended to five years.
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.Electronic Components · 646 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside−74% · Bottom 25%
Profitability
Return on equity (TTM)31% · Top 25%
Return on assets10% · Top 25%
Net margin (TTM)6% · Above median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth12% · Above median
Dividend yield (TTM)1.3% · Above median
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Electronic Components 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). "Cowell e Holdings Inc Fair Value". https://www.fairvalue-calculator.com/stock/CWLLF
Frequently asked questions
Is Cowell e Holdings Inc (CWLLF) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of $8.81 versus a price of $2.99, about +195% upside (undervalued).
What is the fair value of CWLLF?
Our model-based fair value for Cowell e Holdings Inc is $8.81 (as of Sep 13, 2026), built from audited fundamentals. The current price: $2.99.
What is the quality score of CWLLF?
Cowell e Holdings Inc has a Quality Score of 66/100. 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 Cowell e Holdings Inc (CWLLF)?
Our model-based price target is the fair value of $8.81 (as of Sep 13, 2026) from 24 valuation models. Cautious scenario $4.74, optimistic scenario $14.90. It is a calculation from audited fundamentals, not an analyst target.
What is the Cowell e Holdings Inc stock forecast for 2026?
Our models put fair value at $8.81, about +195% upside versus a price of $2.99 (undervalued). Cautious scenario $4.74, optimistic scenario $14.90. The calculation is refreshed regularly with new filings.
What is the revenue of Cowell e Holdings Inc (CWLLF)?
Cowell e Holdings Inc reported trailing-twelve-month revenue of about $3.5B (latest available figure, as of Sep 13, 2026).
Does Cowell e Holdings Inc pay a dividend?
Cowell e Holdings Inc currently shows a dividend yield of about 1.34% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Cowell e Holdings Inc (CWLLF)?
For today's price to be fair in a discounted-cash-flow model, Cowell e Holdings Inc would have to grow free cash flow by -4.7 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +46.4 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of CWLLF use?
Our models discount Cowell e Holdings Inc at 8.5 %: a base by market capitalisation (mid), damped by beta 0.35, country premium for USA. 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 Cowell e Holdings Inc that is -4.7 % per year a year over ten years, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has Cowell e Holdings Inc (CWLLF) delivered so far?
Over the past 3 years revenue at Cowell e Holdings Inc grew +46.4 % a year. The price currently implies -4.7 % 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 Cowell e Holdings Inc (CWLLF) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into Cowell e Holdings Inc (-4.7 % 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 Cowell e Holdings Inc (CWLLF)?
The free-cash-flow yield on the price is 9.33 %: that much free cash flow Cowell e Holdings Inc produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cowell e Holdings Inc (CWLLF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cowell e Holdings Inc it is $8.81 per share (as of Sep 13, 2026), against a price of $2.99. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Cowell e Holdings Inc stock overvalued or undervalued in 2026?
As of Sep 13, 2026, CWLLF trades below its calculated fair value: price $2.99, fair value $8.81, a gap of about +195% (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 CWLLF?
No. The price is what the market pays today ($2.99); the fair value is what the company's own numbers justify ($8.81). For Cowell e Holdings Inc the two are $5.82 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cowell e Holdings Inc worth?
The market values Cowell e Holdings Inc at about $2.6B (market capitalisation, as of Sep 13, 2026). Per share that is $2.99; our models calculate a fair value of $8.81 per share.
What do the bullish and bearish scenarios say about CWLLF?
Our models span a range for Cowell e Holdings Inc: cautious scenario $4.74, base $8.81, optimistic $14.90 per share (as of Sep 13, 2026, price $2.99). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CWLLF?
Cowell e Holdings Inc trades at a price-to-earnings ratio of 13.6 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $8.81 is built from several models across several years. Other multiples: P/B 3.6, P/S 0.7, EV/EBITDA 8.6.
How solid is the balance sheet of Cowell e Holdings Inc (CWLLF)?
Balance-sheet figures for Cowell e Holdings Inc (as of Sep 13, 2026): return on equity 31.1%, debt of 0.14 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is CWLLF from its 52-week high?
Cowell e Holdings Inc trades at $2.99, about 32% below its 52-week high of $4.39 and 2% above the low of $2.95 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of $8.81 is for.
Which stocks are comparable to Cowell e Holdings Inc?
From the same area (Technology) we also value Amphenol Corporation, Corning Incorporated, Delta Electronics, Inc, Hon Hai Precision Industry Co, 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 Cowell e Holdings Inc stock attractive at the current price?
The data as of Sep 13, 2026: price $2.99, calculated fair value $8.81 (+195%), Quality Score 66/100, from 24 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 CWLLF calculated?
We run Cowell e Holdings Inc through 24 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 $8.81, 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 15.6 % above its aggregate fair value. Cowell e Holdings Inc currently trades 195 % 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 Cowell e Holdings Inc (CWLLF)?
The closing price on Sep 11, 2026 was $2.99. Our model-based fair value is $8.81, about +195% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cowell e Holdings Inc right now?
The price is below even our cautious bear case ($4.74). The market is more pessimistic than our downside scenario. The model range is unusually wide ($4.74 to $14.90). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Cowell e Holdings Inc
How large is the market capitalisation of Cowell e Holdings Inc (CWLLF)?
The market capitalisation of Cowell e Holdings Inc is $2.6B. 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 Cowell e Holdings Inc (CWLLF)?
The price-to-sales ratio of Cowell e Holdings Inc is 0.76 (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 Cowell e Holdings Inc (CWLLF)?
Earnings per share at Cowell e Holdings Inc are $0.2200 (price ÷ EPS = P/E 13.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cowell e Holdings Inc (CWLLF)?
The dividend yield of Cowell e Holdings Inc is 1.3% (payout 18.2%). 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 Cowell e Holdings Inc (CWLLF)?
The net margin of Cowell e Holdings Inc is 5.6% (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 Cowell e Holdings Inc (CWLLF)?
The return on equity (ROE) of Cowell e Holdings Inc is 31.1% (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 Cowell e Holdings Inc (CWLLF)?
On an EBIT basis the return on assets of Cowell e Holdings Inc is 12.2% (avg 4y). 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 Cowell e Holdings Inc (CWLLF)?
The operating margin of Cowell e Holdings Inc is 6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cowell e Holdings Inc (CWLLF)?
Revenue at Cowell e Holdings Inc is growing +12.1% versus a year earlier (3y avg +46.4%). 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 Cowell e Holdings Inc (CWLLF)?
Earnings per share at Cowell e Holdings Inc are growing +27.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cowell e Holdings Inc (CWLLF) carry?
The net debt of Cowell e Holdings Inc is $211M (fiscal year 2024, ≈ 0.9 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 Cowell e Holdings Inc in the live analysis
One click puts Cowell e Holdings 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.
Broad data
Sep 13, 2026