EN DE

Wasion Holdings (WSIOF) Fair Value & Analysis

Industrials · US · Market cap $3.4B

WH Wasion Holdings logo Wasion Holdings WSIOF · US
Price$2.26
Fair Value$3.15
Upside+39.7%
Quality63/100
Watch Wasion Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.5% net margin
Low debt · generates free cash flow
12.77% dividend yield
Ranks above peers (9/11)
Moderate moat 59/100
Evidence: Medium Range $2.15 – $3.94 Share as image

Fair value as of: Jul 25, 2026

From 24 valuation models · updated 16 days ago

Share price −31.8% over the past month.

A solid business, screening 40% undervalued on our models.

What matters now

  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($2.15 to $3.94) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$4.07 $0.2243 Fair Value $3.15 Oct 2007 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $0.2243 – $4.07 · fair‑value band $2.15 – $3.94 · the $2.26 price screens below the $3.15 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

Wasion Holdings (WSIOF) currently trades at $2.26, while our model-based Fair Value estimate is $3.15, implying the stock looks roughly 39.7% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Wasion Holdings generated revenue of $10.1B at a net margin of 10.5%. Revenue grew 14.2% year over year. It earns a return on equity of 18.9%. Net debt stands at $634M. Fundamentals as of Jul 25, 2026

Our scenario range runs from $2.15 (bear case) to $3.94 (bull case); at $2.26, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 45% below its 52-week high and 137% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 40%, WSIOF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $12.35 $21.81 $39.15 80
Residual Income $6.47 $8.56 $26.70 76
Rev-Margin DCF $14.08 $26.53 $45.08 74
All 24 models by family
DCF Models
FCF DCF $12.87 $20.06 $39.95 38
Owner Earnings $13.16 $26.84 $54.46 31
5Y Revenue Exit $14.08 $25.34 $47.14 39
5Y EBITDA Exit $19.18 $36.42 $67.74 41
5Y P/E Exit $16.10 $32.09 $52.69 38
10Y Revenue Exit $13.16 $26.11 $42.28 36
10Y EBITDA Exit $17.15 $35.50 $69.49 37
10Y P/E Exit $15.03 $29.84 $55.36 35
Earnings-Based
Graham-Dodd $6.92 $48.05 $67.42 54
Lynch FV $14.17 $20.25 $26.32 50
PEG = 1.0 $14.17 $20.25 $26.32 46
EPV $14.40 $16.38 $18.09 59
Multiples
P/E Multiple $16.02 $21.36 $26.69 63
P/S Multiple $12.97 $17.29 $21.61 58
P/B Multiple $12.97 $17.29 $21.61 55
EV/EBIT $24.12 $31.54 $38.97 53
EV/EBITDA $22.35 $29.18 $36.01 54
EV/Revenue $14.05 $19.28 $24.51 43
Asset-Based
NCAV (Graham) $3.00 $4.01 $5.99 50
Growth DCF
Growth DCF $12.35 $21.81 $39.15 80
Rev-Margin DCF $14.08 $26.53 $45.08 74
Economic Profit
Residual Income $6.47 $8.56 $26.70 76
ROIC Compounder $16.97 $22.76 $30.36 72
Growth Earnings
Growth-Adj P/E $19.42 $27.74 $36.06 68

Widest divergence: Growth Earnings ($27.74) versus Asset-Based ($4.01). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $10.1B
Revenue growth (YoY) +14.2%
Net margin 10.5%
Return on equity 18.9%
Free cash flow $773M FY2025
P/E ratio 20.7
More key figures
Operating margin 17.8%
EPS (TTM) $0.1600
Dividend yield 12.8%
EPS growth (YoY) +64.3%
Net debt $634M FY2022

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 60 · Market factors (momentum, volatility) 48

Profitability 47
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 23
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Wasion Holdings Limited, an investment holding company, engages in the research and development, production, and sale of energy metering and energy efficiency management solutions for energy supply industries. The company operates through three segments: Smart grid solutions, AI-integrated energy efficiency solutions, and Digital energy services.

Full company description

Wasion Holdings Limited, an investment holding company, engages in the research and development, production, and sale of energy metering and energy efficiency management solutions for energy supply industries. The company operates through three segments: Smart grid solutions, AI-integrated energy efficiency solutions, and Digital energy services. Its Smart grid solutions segment offers power metering infrastructure to provides full-stack intelligent solutions for power grid planning, operation, monitoring, maintenance, and optimization by leveraging intelligence technologies, such as artificial intelligence and machine learning. The AI-integrated energy efficiency solutions segment is involved in the manufacture, sale of communications and fluid metering products with deeply integrates digitalization and intelligent technologies, incorporates AI algorithms, and provides customers with comprehensive energy efficiency analysis, management, and optimization services. Its Digital energy services offer manufacturing, sales of integrated solutions for data centers, smart distribution network, and new energy storage related powering digitalization and intelligentization of the energy ecosystem. It is also involved in the development, manufacture and sale of energy saving products, water, gas and heat meters, switchgears, electronic components, smart distribution devices, and related services; and trading of power meters. It operates in the People's Republic of China, Africa, the United States, Europe, rest of Asia, and internationally. The company was formerly known as Wasion Group Holdings Limited and changed its name to Wasion Holdings Limited in June 2018. The company was founded in 2000 and is headquartered in Wan Chai, Hong Kong. Wasion Holdings Limited is a subsidiary of Star Treasure Investments Holdings Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wasion Holdings reported revenue of $10.1B in FY2025 versus $4.6B in FY2021, a compound +21.7%/yr. Reported net income was $1.1B in FY2025, compounding +41.0%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$10.1B
Latest YoY
+15.6%
Avg. growth/yr (3Y)
+19.8%
Revenue +21.7%/yr
FY21 $4.6B
FY22 $5.9B
FY23 $7.3B
FY24 $8.7B
FY25 $10.1B
Net income +41.0%/yr
FY21 $268M
FY22 $324M
FY23 $521M
FY24 $706M
FY25 $1.1B

Watch WSIOF: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Wasion Holdings Fair Value". https://www.fairvalue-calculator.com/stock/WSIOF

Peer Group

Electrical Equipment & Parts · 528 stocks

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.

Quality Score 63 · Top 25%
Fair Value upside +40% · Top 25%
Return on equity (TTM) 19% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 12.8% · Top 25%
Debt / equity 0.17× · Higher than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 20.7× · Cheaper than median
P/FCF 4.4× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 86 · sector 0
FUTURE 71 · sector 57
PAST 76 · sector 26
HEALTH 91 · sector 97
DIVIDEND 100 · sector 18

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Wasion Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is Wasion Holdings (WSIOF) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $3.15 versus a price of $2.26, about +40% (undervalued).
What is the fair value of WSIOF?
Our model-based fair value for Wasion Holdings is $3.15 (as of Jul 25, 2026), built from audited fundamentals. The current price is $2.26.
What is the quality score of WSIOF?
Wasion Holdings has a Quality Score of 63/100. 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 revenue of Wasion Holdings (WSIOF)?
Wasion Holdings reported trailing-twelve-month revenue of about $10.1B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of WSIOF?
The net profit margin of Wasion Holdings is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. Based on the latest reported figures.
Does Wasion Holdings pay a dividend?
Wasion Holdings currently shows a dividend yield of about 12.77% relative to its recent price (as of Jul 25, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wasion Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.