Adda Corporation (3071) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Adda Corporation stock TWD 14.25, price TWD 17.80, that is 19.9% below the price, quality 61 out of 100. Rating: overvalued. Calculated from audited financials with 24 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 5, 2026.
How to read this chart
60‑month range 16.80 TWD – 48.85 TWD · fair‑value band 10.83 TWD – 17.68 TWD · the 17.80 TWD price screens above the 14.25 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Adda in your weekly email
Every Wednesday you see whether Adda 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.
Adda Corporation designs, manufactures, and sells electronic thermal management products primarily for the information technology industry worldwide. The company offers CPU cooler modules, blower fans, DC axial-flow/blower fans, AC axial-flow fans, and waterproof fans.
Show moreShow less
It offers thermal modules accessories. The company's products are used in white goods, Pico projectors, dish washer dish dryers, and drones, as well for cooling technology in vehicles. Adda Corporation was incorporated in 1978 and is based in Pingtung, Taiwan.
Stock analysis
Adda Corporation (3071) currently trades at 17.80 TWD, while our model-based Fair Value estimate is 14.25 TWD, 20% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 23.76 TWD per share, and 12 of the 24 models we run sit above the 17.80 TWD price.
Bear case: the Dividend Discount group reads lowest at 4.74 TWD, and 12 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 10.83 TWD (bear) to 17.68 TWD (bull), the price of 17.80 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 61/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Adda Corporation reported revenue of 2.3B TWD in FY2025 versus 2.5B TWD in FY2021, a compound −1.8%/yr. Reported net income was 62.8M TWD in FY2025, compounding −25.4%/yr from FY2021.
Key figures
Market cap 2.0B TWD (≈ $59.6M) Micro · P/E ratio 30.7 · P/S ratio 1.01 · EPS (TTM) 0.5800 TWD · Dividend yield 4.5% · Net margin 2.3% · Return on equity 6.1% · Return on assets (EBIT) 4.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (medium confidence).
What moves the price
The share trades about 48% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at −20%, 3071 screens cheaper than that median.
Fair Value models
Bear10.83 TWDFair Value 14.25 TWDBull17.68 TWD
Price 17.80 TWD · Downside -19.9%
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.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.
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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−5.8%
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.
−5.8%
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.
+1.9%
Start year 2020 (pandemic)
Revenue growth 9 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.
+0.4%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘ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. Basis: EBIT basis. Measured in TWD: 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.
−2.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.8%
Dividend (yield on the price)4.5%
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.−21.1% vs −3.2%, slowing
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.9% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−8.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −10.3% 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.Electrical Equipment & Parts · 564 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−19.9% · Above median
Profitability
Return on equity (12 months)6.1% · Below median
Return on assets2.3% · Below median
Net margin (12 months)3.3% · Below median
Operating margin (12 months)13.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)39.2% · Top 25%
Dividend yield (12 months)4.5% · Top 25%
Balance sheet
Debt / equity0.09× · Above median
Valuation Multiplesvs Electrical Equipment & 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). "Adda Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3071
Frequently asked questions
Is Adda Corporation (3071) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 14.25 TWD versus a price of 17.80 TWD, about 20% lower (overvalued).
What is the fair value of 3071?
Our model-based fair value for Adda Corporation is 14.25 TWD (as of Nov 5, 2026), built from audited fundamentals. The current price: 17.80 TWD.
What is the quality score of 3071?
Adda Corporation has a Quality Score of 61/100. 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 Adda Corporation (3071)?
Our model-based price target is the fair value of 14.25 TWD (as of Nov 5, 2026) from 24 valuation models. Cautious scenario 10.83 TWD, optimistic scenario 17.68 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Adda Corporation stock forecast for 2026?
Our models put fair value at 14.25 TWD, about 20% lower versus a price of 17.80 TWD (overvalued). Cautious scenario 10.83 TWD, optimistic scenario 17.68 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Adda Corporation (3071)?
Adda Corporation reported trailing-twelve-month revenue of about 2.7B TWD (latest available figure, as of Nov 5, 2026).
Does Adda Corporation pay a dividend?
Adda Corporation currently shows a dividend yield of 4.49% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Adda Corporation (3071) and when is the ex-dividend date?
Adda Corporation pays a dividend of 0.8 TWD per share a year, a dividend yield of 4.5%. The last ex-dividend date was Jul 6, 2026. A dividend has been paid every year since 2018. The payout ratio is 138% of earnings. Free cash flow covers the dividend 2.68 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Adda Corporation (3071)?
For today's price to be fair in a discounted-cash-flow model, Adda Corporation would have to grow free cash flow by -8.9 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.9 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 3071 use?
Our models discount Adda Corporation at 11.8 %: a base by market capitalisation (micro), damped by beta 0.55, 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 Adda Corporation that is -8.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Adda Corporation (3071) delivered so far?
Over the past 5 years revenue at Adda Corporation grew +1.9 % a year. The price currently implies free-cash-flow growth of -8.9 % 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 Adda Corporation (3071) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Adda Corporation (-8.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Adda Corporation (3071)?
The free-cash-flow yield on the price is 12.05 %: that much free cash flow Adda Corporation produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Adda Corporation (3071)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Adda Corporation it is 14.25 TWD per share (as of Nov 5, 2026), against a price of 17.80 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Adda Corporation stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 3071 trades above its calculated fair value: price 17.80 TWD, fair value 14.25 TWD, a gap of about −20% (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 3071?
No. The price is what the market pays today (17.80 TWD); the fair value is what the company's own numbers justify (14.25 TWD). For Adda Corporation the two are 3.55 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Adda Corporation worth?
The market values Adda Corporation at about 2.0B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 17.80 TWD; our models calculate a fair value of 14.25 TWD per share.
What do the bullish and bearish scenarios say about 3071?
Our models span a range for Adda Corporation: cautious scenario 10.83 TWD, base 14.25 TWD, optimistic 17.68 TWD per share (as of Nov 5, 2026, price 17.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3071?
Adda Corporation trades at a price-to-earnings ratio of 30.7 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14.25 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 16.2. Other multiples: P/B 1.3, P/S 1.0, EV/EBITDA 2.1.
How solid is the balance sheet of Adda Corporation (3071)?
Balance-sheet figures for Adda Corporation (as of Nov 5, 2026): return on equity 6.1%, debt of 0.09 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 3071 from its 52-week high?
Adda Corporation trades at 17.80 TWD, about 48% below its 52-week high of 34.40 TWD and at the low of 17.80 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 14.25 TWD is for.
Which stocks are comparable to Adda Corporation?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public Company, 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 Adda Corporation stock attractive at the current price?
The data as of Nov 5, 2026: price 17.80 TWD, calculated fair value 14.25 TWD (−20%), Quality Score 61/100, 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 3071 calculated?
We run Adda Corporation through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 14.25 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. Adda Corporation 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 Adda Corporation (3071)?
The closing price on Nov 6, 2026 was 17.80 TWD. Our model-based fair value is 14.25 TWD, about 20% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Adda Corporation right now?
Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Adda Corporation
How large is the market capitalisation of Adda Corporation (3071)?
The market capitalisation of Adda Corporation is 2.0B TWD (≈ $59.6M). 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 Adda Corporation (3071)?
The price-to-sales ratio of Adda Corporation is 1.01 (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 Adda Corporation (3071)?
Earnings per share at Adda Corporation are 0.5800 TWD (price ÷ EPS = P/E 30.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Adda Corporation (3071)?
The dividend yield of Adda Corporation is 4.5% (payout 138%). 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 Adda Corporation (3071)?
The net margin of Adda Corporation is 2.3% (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 Adda Corporation (3071)?
The return on equity (ROE) of Adda Corporation is 6.1% (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 Adda Corporation (3071)?
On an EBIT basis the return on assets of Adda Corporation is 4.3% (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 Adda Corporation (3071)?
The operating margin of Adda Corporation is 13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Adda Corporation (3071)?
Revenue at Adda Corporation is growing +39.2% versus a year earlier (3y avg −5.8%). 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 Adda Corporation (3071)?
Earnings per share at Adda Corporation are growing −26.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Adda Corporation (3071) hold?
Adda Corporation holds more cash than debt, 436M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Adda Corporation in the live analysis
One click puts Adda Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026