Davicom Semiconductor Inc (3094) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Davicom Semiconductor Inc stock TWD 12.03, price TWD 42.30, that is 71.6% below the price, quality 69 out of 100. Rating: strongly 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 7, 2026.
How to read this chart
60‑month range 19.75 TWD – 70.30 TWD · fair‑value band 11.73 TWD – 13.63 TWD · the 42.30 TWD price screens above the 12.03 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Davicom Semiconductor in your weekly email
Every Wednesday you see whether Davicom Semiconductor 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.
Davicom Semiconductor, Inc., together with its subsidiaries, engages in the research, development, production, and sale of communication network integrated circuits in Taiwan and internationally.
Show moreShow less
The company offers ethernet, ethernet controllers, ethernet switches, and ethernet PHY; AIoT products, including EDGE AI SOC, and MCU; EPD drives and SOC; video decoders; FAX/Modem products, including chipsets and modules; and medical and apps, comprising smart hearing and the gateway.
In addition, it provides wireless communication machinery and equipment manufacturing industry; and engages in investment and reinvestment activities. Davicom Semiconductor, Inc. was incorporated in 1996 and is headquartered in Hsinchu City, Taiwan.
Stock analysis
Davicom Semiconductor Inc (3094) currently trades at 42.30 TWD, while our model-based Fair Value estimate is 12.03 TWD, 72% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 10.53 TWD per share, and 0 of the 24 models we run sit above the 42.30 TWD price.
Bear case: the Dividend Discount group reads lowest at 1.35 TWD, and 24 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 11.73 TWD (bear) to 13.63 TWD (bull), the price of 42.30 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 69/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Davicom Semiconductor Inc reported revenue of 188M TWD in FY2025 versus 283M TWD in FY2021, a compound −9.8%/yr. Reported net income was 20.4M TWD in FY2025, compounding −26.5%/yr from FY2021.
Key figures
Market cap 4.2B TWD (≈ $128M) Micro · P/E ratio 70.5 · P/S ratio 21.1 · EPS (TTM) 0.6000 TWD · Dividend yield 0.6% · Net margin 25.9% · Return on equity 5.1% · Return on assets (EBIT) 3.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 40% below its 52-week high and 91% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −72%, 3094 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (1.29 TWD to 22.71 TWD). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear11.73 TWDFair Value 12.03 TWDBull13.63 TWD
Price 42.30 TWD · Downside -71.6%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.3001 TWD 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. 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.
Best data coverage
FCF DCF10.62 TWD11.26 TWD12.31 TWD80
Growth DCF10.68 TWD11.29 TWD12.20 TWD77
Residual Income7.30 TWD7.56 TWD7.97 TWD76
All 24 models by family
DCF Models
FCF DCF10.62 TWD11.26 TWD12.31 TWD80
Owner Earnings9.45 TWD9.79 TWD10.33 TWD75
5Y Revenue Exit9.33 TWD9.40 TWD9.51 TWD71
5Y EBITDA Exit9.94 TWD10.46 TWD11.16 TWD74
5Y P/E Exit11.66 TWD13.44 TWD15.56 TWD69
10Y Revenue Exit9.92 TWD10.03 TWD10.11 TWD66
10Y EBITDA Exit10.25 TWD10.60 TWD10.95 TWD67
10Y P/E Exit11.15 TWD12.19 TWD13.18 TWD63
Earnings-Based
Graham-Dodd1.67 TWD2.04 TWD2.29 TWD67
EPV8.18 TWD8.18 TWD8.18 TWD70
Dividend Discount
Gordon GGM1.20 TWD1.29 TWD1.41 TWD69
DDM Multi-Stage1.20 TWD1.40 TWD1.64 TWD67
Multiples
P/E Multiple5.14 TWD6.86 TWD8.57 TWD63
P/S Multiple3.12 TWD4.16 TWD5.21 TWD58
P/B Multiple17.03 TWD22.71 TWD28.38 TWD55
EV/EBIT7.37 TWD7.38 TWD7.38 TWD63
EV/EBITDA8.71 TWD9.16 TWD9.61 TWD64
EV/Revenue7.37 TWD7.37 TWD7.37 TWD52
Asset-Based
NCAV (Graham)5.38 TWD8.16 TWD10.19 TWD52
Growth DCF
Growth DCF10.68 TWD11.29 TWD12.20 TWD77
Rev-Margin DCF9.33 TWD9.47 TWD9.70 TWD71
Economic Profit
Residual Income7.30 TWD7.56 TWD7.97 TWD76
ROIC Compounder8.18 TWD8.18 TWD8.18 TWD70
Growth Earnings
Growth-Adj P/E3.60 TWD5.14 TWD6.68 TWD67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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 inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+13.2%
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.
−15.1%
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.
−4.3%
Start year 2020 (pandemic). Over 10 years: −5.5% a year
Revenue growth 22 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.
−1.1%
’14
’15
’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. 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.
−12.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.1%
Dividend (yield on the price)0.6%
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.−13.1% vs −13.0%, steady
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.17% → 0%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 5.4%/yr over ~10Y (margins eroding too) ⓘ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.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+50.0%
Yearly growth needed for the next five years to justify today's price.
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 +47.7% a year for the price.
Compare Davicom Semiconductor Inc 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.Semiconductors · 369 stocks
Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−71.6% · Bottom 25%
Profitability
Return on equity (12 months)5.1% · Below median
Return on assets1.8% · Below median
Net margin (12 months)25.9% · Top 25%
Operating margin (12 months)18.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)35.5% · Above median
Dividend yield (12 months)0.6% · Below median
Valuation Multiplesvs Semiconductors 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.
Is Davicom Semiconductor Inc (3094) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 12.03 TWD versus a price of 42.30 TWD, about 72% lower (overvalued).
What is the fair value of 3094?
Our model-based fair value for Davicom Semiconductor Inc is 12.03 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 42.30 TWD.
What is the quality score of 3094?
Davicom Semiconductor Inc has a Quality Score of 69/100. 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 Davicom Semiconductor Inc (3094)?
Our model-based price target is the fair value of 12.03 TWD (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 11.73 TWD, optimistic scenario 13.63 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Davicom Semiconductor Inc stock forecast for 2026?
Our models put fair value at 12.03 TWD, about 72% lower versus a price of 42.30 TWD (overvalued). Cautious scenario 11.73 TWD, optimistic scenario 13.63 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Davicom Semiconductor Inc (3094)?
Davicom Semiconductor Inc reported trailing-twelve-month revenue of about 200M TWD (latest available figure, as of Nov 7, 2026).
Does Davicom Semiconductor Inc pay a dividend?
Davicom Semiconductor Inc currently shows a dividend yield of 0.59% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Davicom Semiconductor Inc (3094) and when is the ex-dividend date?
Davicom Semiconductor Inc pays a dividend of 0.25 TWD per share a year, a dividend yield of 0.6%. The last ex-dividend date was Jun 22, 2026. The payout ratio is 41.7% of earnings. Free cash flow covers the dividend 1.31 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Davicom Semiconductor Inc (3094)?
For today's price to be fair in a discounted-cash-flow model, Davicom Semiconductor Inc would have to grow free cash flow by +50.0 % per year for five years (discount rate 12.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.3 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 3094 use?
Our models discount Davicom Semiconductor Inc at 12.3 %: a base by market capitalisation (micro), damped by beta 0.69, 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 Davicom Semiconductor Inc that is +50.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.3 %) and the same formula as our fair value.
How much growth has Davicom Semiconductor Inc (3094) delivered so far?
Over the past 5 years revenue at Davicom Semiconductor Inc grew -4.3 % a year. The price currently implies free-cash-flow growth of +50.0 % 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 Davicom Semiconductor Inc (3094) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Davicom Semiconductor Inc (+50.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Davicom Semiconductor Inc (3094)?
The free-cash-flow yield on the price is 0.77 %: that much free cash flow Davicom Semiconductor Inc produces per unit of market value. When it exceeds the discount rate of our models (12.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Davicom Semiconductor Inc (3094)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Davicom Semiconductor Inc it is 12.03 TWD per share (as of Nov 7, 2026), against a price of 42.30 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 Davicom Semiconductor Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 3094 trades above its calculated fair value: price 42.30 TWD, fair value 12.03 TWD, a gap of about −72% (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 3094?
No. The price is what the market pays today (42.30 TWD); the fair value is what the company's own numbers justify (12.03 TWD). For Davicom Semiconductor Inc the two are 30.27 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Davicom Semiconductor Inc worth?
The market values Davicom Semiconductor Inc at about 4.2B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 42.30 TWD; our models calculate a fair value of 12.03 TWD per share.
What do the bullish and bearish scenarios say about 3094?
Our models span a range for Davicom Semiconductor Inc: cautious scenario 11.73 TWD, base 12.03 TWD, optimistic 13.63 TWD per share (as of Nov 7, 2026, price 42.30 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3094?
Davicom Semiconductor Inc trades at a price-to-earnings ratio of 70.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 12.03 TWD is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 48.7. Other multiples: P/B 4.1, P/S 21.1.
How solid is the balance sheet of Davicom Semiconductor Inc (3094)?
Balance-sheet figures for Davicom Semiconductor Inc (as of Nov 7, 2026): return on equity 5.1%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 3094 from its 52-week high?
Davicom Semiconductor Inc trades at 42.30 TWD, about 40% below its 52-week high of 70.30 TWD and 91% above the low of 22.20 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 12.03 TWD is for.
Which stocks are comparable to Davicom Semiconductor Inc?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, Micron Technology, 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 Davicom Semiconductor Inc stock attractive at the current price?
The data as of Nov 7, 2026: price 42.30 TWD, calculated fair value 12.03 TWD (−72%), Quality Score 69/100, 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 3094 calculated?
We run Davicom Semiconductor Inc 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 12.03 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. Davicom Semiconductor Inc 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 Davicom Semiconductor Inc (3094)?
The closing price on Nov 9, 2026 was 42.30 TWD. Our model-based fair value is 12.03 TWD, about 72% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Davicom Semiconductor Inc right now?
The price sits above even our optimistic bull case (13.63 TWD). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Davicom Semiconductor Inc (3094) come from?
Earnings per share at Davicom Semiconductor Inc grew −8.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share −4.2 %, EBIT margin −16.9 %, tax rate +0.2 %, residual (interest, one-offs) +14.9 %. 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 Davicom Semiconductor Inc
How large is the market capitalisation of Davicom Semiconductor Inc (3094)?
The market capitalisation of Davicom Semiconductor Inc is 4.2B TWD (≈ $128M). 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 Davicom Semiconductor Inc (3094)?
The price-to-sales ratio of Davicom Semiconductor Inc is 21.1 (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 Davicom Semiconductor Inc (3094)?
Earnings per share at Davicom Semiconductor Inc are 0.6000 TWD (price ÷ EPS = P/E 70.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Davicom Semiconductor Inc (3094)?
The dividend yield of Davicom Semiconductor Inc is 0.6% (payout 41.7%). 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 Davicom Semiconductor Inc (3094)?
The net margin of Davicom Semiconductor Inc is 25.9% (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 Davicom Semiconductor Inc (3094)?
The return on equity (ROE) of Davicom Semiconductor Inc is 5.1% (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 Davicom Semiconductor Inc (3094)?
On an EBIT basis the return on assets of Davicom Semiconductor Inc is 3.1% (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 Davicom Semiconductor Inc (3094)?
The operating margin of Davicom Semiconductor Inc is 18.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Davicom Semiconductor Inc (3094)?
Revenue at Davicom Semiconductor Inc is growing +35.5% versus a year earlier (3y avg −15.1%). 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 Davicom Semiconductor Inc (3094)?
Earnings per share at Davicom Semiconductor Inc are growing +24.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Davicom Semiconductor Inc (3094) hold?
Davicom Semiconductor Inc holds more cash than debt, 612M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Davicom Semiconductor Inc in the live analysis
One click puts Davicom Semiconductor Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026