Data Image Corporation (3168) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Data Image Corporation stock TWD 58.61, price TWD 41.00, upside +43.0%, quality 58 out of 100. Rating: undervalued. 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 8, 2026.
How to read this chart
60‑month range 19.80 TWD – 63.14 TWD · fair‑value band 44.75 TWD – 74.78 TWD · the 41.00 TWD price screens below the 58.61 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Data Image in your weekly email
Every Wednesday you see whether Data Image 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.
Data Image Corporation designs, manufactures, and sells of liquid crystal display (LCD) modules and LCD touch modules in Taiwan and China. The company also manufactures, imports, and exports of medical equipment; and sells monitor, as well as engages in the investment and reinvestment activities.
Show moreShow less
In addition, it provides display, capacitive touch pending, optical bonding, and cover glass technologies. It sells its products to marine, vehicle, and medical industries. The company was founded in 1997 and is headquartered in New Taipei City, Taiwan.
Stock analysis
Data Image Corporation (3168) currently trades at 41.00 TWD, while our model-based Fair Value estimate is 58.61 TWD, implying the stock looks roughly 30% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 78.65 TWD per share, and 16 of the 24 models we run sit above the 41.00 TWD price.
Bear case: the Asset-Based group reads lowest at 8.46 TWD, and 8 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 44.75 TWD (bear) to 74.78 TWD (bull), the price of 41.00 TWD 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 58/100 (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.
Data Image Corporation reported revenue of 3.4B TWD in FY2025 versus 4.3B TWD in FY2021, a compound −5.6%/yr. Reported net income was 246M TWD in FY2025, compounding −6.2%/yr from FY2021.
Key figures
Market cap 3.9B TWD (≈ $120M) Micro · P/E ratio 14.3 · P/S ratio 1.08 · EPS (TTM) 2.86 TWD · Dividend yield 7.3% · Net margin 6.0% · Return on equity 10.9% · Return on assets (EBIT) 10.7% (5-year average).
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 16% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 43%, 3168 screens cheaper than that median.
Fair Value models
Bear44.75 TWDFair Value 58.61 TWDBull74.78 TWD
Price 41.00 TWD · Upside +43.0%
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 inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+0.5%
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.
−11.3%
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.
+3.9%
Start year 2020 (pandemic)
Revenue growth 6 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.
+4.0%
’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.
+4.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.6%
Dividend (yield on the price)7.3%
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% → 9%
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).
+9.2%
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 +7.5% 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.Electronic Components · 653 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+43.0% · Top 25%
Profitability
Return on equity (12 months)10.9% · Above median
Return on assets6.7% · Top 25%
Net margin (12 months)6.0% · Above median
Operating margin (12 months)8.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)14.9% · Above median
Dividend yield (12 months)7.3% · Top 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)14.3× · Cheapest 25%
P/B2.21× · Pricier than median
P/S (12 months)1.08× · Cheaper than median
Price / free cash flow (fiscal year)20.3× · Cheaper than median
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 Data Image Corporation (3168) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 58.61 TWD versus a price of 41.00 TWD, about +43% upside (undervalued).
What is the fair value of 3168?
Our model-based fair value for Data Image Corporation is 58.61 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 41.00 TWD.
What is the quality score of 3168?
Data Image Corporation has a Quality Score of 58/100. 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 Data Image Corporation (3168)?
Our model-based price target is the fair value of 58.61 TWD (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 44.75 TWD, optimistic scenario 74.78 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Data Image Corporation stock forecast for 2026?
Our models put fair value at 58.61 TWD, about +43% upside versus a price of 41.00 TWD (undervalued). Cautious scenario 44.75 TWD, optimistic scenario 74.78 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Data Image Corporation (3168)?
Data Image Corporation reported trailing-twelve-month revenue of about 3.6B TWD (latest available figure, as of Nov 8, 2026).
Does Data Image Corporation pay a dividend?
Data Image Corporation currently shows a dividend yield of 7.32% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Data Image Corporation (3168) and when is the ex-dividend date?
Data Image Corporation pays a dividend of 3.00 TWD per share a year, a dividend yield of 7.3%. The last ex-dividend date was Jun 17, 2026. A dividend has been paid every year since 2017. The payout ratio is 105% of earnings. Free cash flow covers the dividend 0.86 times. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What growth is priced into Data Image Corporation (3168)?
For today's price to be fair in a discounted-cash-flow model, Data Image Corporation would have to grow free cash flow by +9.2 % 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 +3.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 3168 use?
Our models discount Data Image Corporation at 11.8 %: a base by market capitalisation (micro), damped by beta 0.20, 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 Data Image Corporation that is +9.2 % 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 Data Image Corporation (3168) delivered so far?
Over the past 5 years revenue at Data Image Corporation grew +3.9 % a year. The price currently implies free-cash-flow growth of +9.2 % 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 Data Image Corporation (3168) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into Data Image Corporation (+9.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Data Image Corporation (3168)?
The free-cash-flow yield on the price is 4.93 %: that much free cash flow Data Image 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 Data Image Corporation (3168)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Data Image Corporation it is 58.61 TWD per share (as of Nov 8, 2026), against a price of 41.00 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 Data Image Corporation stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 3168 trades below its calculated fair value: price 41.00 TWD, fair value 58.61 TWD, a gap of about +43% (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 3168?
No. The price is what the market pays today (41.00 TWD); the fair value is what the company's own numbers justify (58.61 TWD). For Data Image Corporation the two are 17.61 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Data Image Corporation worth?
The market values Data Image Corporation at about 3.9B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 41.00 TWD; our models calculate a fair value of 58.61 TWD per share.
What do the bullish and bearish scenarios say about 3168?
Our models span a range for Data Image Corporation: cautious scenario 44.75 TWD, base 58.61 TWD, optimistic 74.78 TWD per share (as of Nov 8, 2026, price 41.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3168?
Data Image Corporation trades at a price-to-earnings ratio of 14.3 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 58.61 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 10.5. Other multiples: P/B 2.2, P/S 1.1, EV/EBITDA 7.9.
How solid is the balance sheet of Data Image Corporation (3168)?
Balance-sheet figures for Data Image Corporation (as of Nov 8, 2026): return on equity 10.9%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 3168 from its 52-week high?
Data Image Corporation trades at 41.00 TWD, about 16% below its 52-week high of 48.89 TWD and 12% above the low of 36.45 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 58.61 TWD is for.
Which stocks are comparable to Data Image Corporation?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, 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 Data Image Corporation stock attractive at the current price?
The data as of Nov 8, 2026: price 41.00 TWD, calculated fair value 58.61 TWD (+43%), Quality Score 58/100, 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 3168 calculated?
We run Data Image 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 58.61 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. Data Image Corporation currently trades 30% 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 Data Image Corporation (3168)?
The closing price on Nov 9, 2026 was 41.00 TWD. Our model-based fair value is 58.61 TWD, about +43% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Data Image Corporation right now?
The price is below even our cautious bear case (44.75 TWD). The market is more pessimistic than our downside scenario. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Data Image Corporation
How large is the market capitalisation of Data Image Corporation (3168)?
The market capitalisation of Data Image Corporation is 3.9B TWD (≈ $120M). 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 Data Image Corporation (3168)?
The price-to-sales ratio of Data Image Corporation is 1.08 (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 Data Image Corporation (3168)?
Earnings per share at Data Image Corporation are 2.86 TWD (price ÷ EPS = P/E 14.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Data Image Corporation (3168)?
The dividend yield of Data Image Corporation is 7.3% (payout 105%). 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 Data Image Corporation (3168)?
The net margin of Data Image Corporation is 6.0% (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 Data Image Corporation (3168)?
The return on equity (ROE) of Data Image Corporation is 10.9% (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 Data Image Corporation (3168)?
On an EBIT basis the return on assets of Data Image Corporation is 10.7% (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 Data Image Corporation (3168)?
The operating margin of Data Image Corporation is 8.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Data Image Corporation (3168)?
Revenue at Data Image Corporation is growing +14.9% versus a year earlier (3y avg −11.3%). 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 Data Image Corporation (3168)?
Earnings per share at Data Image Corporation are growing +40.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Data Image Corporation (3168) hold?
Data Image Corporation holds more cash than debt, 945M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Data Image Corporation in the live analysis
One click puts Data Image Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026