Champion Microelectronic Corp (3257) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Champion Microelectronic Corp stock TWD 43.21, price TWD 41.00, upside +5.4%, quality 77 out of 100. Rating: fairly valued. Calculated from audited financials with 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 34.25 TWD – 90.70 TWD · fair‑value band 29.91 TWD – 60.17 TWD · the 41.00 TWD price screens below the 43.21 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Champion Microelectronic in your weekly email
Every Wednesday you see whether Champion Microelectronic 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.
Champion Microelectronic Corporation is engaged in the research, development, production, manufacturing, and sales of power integrated circuits, power modules, field effect transistors, and fast recovery diodes in Asia, the United States, and Europe.
Show moreShow less
It operates in three segments: Power Integrated Circuits, Power Components, and Other Departments. The company offers superjunction MOSFET, planar MOSFET, SR MOSFET, and PFC diodes.
It also provides PFC/PWM controllers; resonant controllers; high power density/high efficiency solutions; special chips; ture no standby solutions; gate drivers; and technical consulting and import/export trade.
Champion Microelectronic Corporation was incorporated in 1987 and is headquartered in Hsinchu City, Taiwan.
Stock analysis
Champion Microelectronic Corp (3257) currently trades at 41.00 TWD, while our model-based Fair Value estimate is 43.21 TWD, so the stock looks roughly fairly valued today (gap 5.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 81.85 TWD per share, and 17 of the 26 models we run sit above the 41.00 TWD price.
Bear case: the Asset-Based group reads lowest at 15.25 TWD, and 9 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 29.91 TWD (bear) to 60.17 TWD (bull), the price of 41.00 TWD sits inside 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 77/100 (high quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Champion Microelectronic Corp reported revenue of 1.1B TWD in FY2025 versus 1.3B TWD in FY2021, a compound −5.0%/yr. Reported net income was 272M TWD in FY2025, compounding −9.2%/yr from FY2021.
Key figures
Market cap 3.3B TWD (≈ $99.4M) Micro · P/E ratio 16.9 · P/S ratio 3.86 · EPS (TTM) 2.43 TWD · Dividend yield 6.8% · Net margin 23.9% · Return on equity 12.7% · Return on assets (EBIT) 13.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and 6% 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 5%, 3257 screens cheaper than that median.
Fair Value models
Bear29.91 TWDFair Value 43.21 TWDBull60.17 TWD
Price 41.00 TWD · Upside +5.4%
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.
Best data coverage
FCF DCF39.75 TWD55.18 TWD73.76 TWD81
Growth DCF39.79 TWD53.14 TWD68.29 TWD80
Owner Earnings28.17 TWD39.50 TWD53.14 TWD77
All 26 models by family
DCF Models
FCF DCF39.75 TWD55.18 TWD73.76 TWD81
Owner Earnings28.17 TWD39.50 TWD53.14 TWD77
5Y Revenue Exit32.91 TWD49.47 TWD69.92 TWD73
5Y EBITDA Exit41.07 TWD64.60 TWD91.46 TWD75
5Y P/E Exit50.41 TWD81.91 TWD114.53 TWD70
10Y Revenue Exit34.90 TWD48.96 TWD66.74 TWD67
10Y EBITDA Exit39.87 TWD57.60 TWD80.21 TWD69
10Y P/E Exit44.79 TWD67.50 TWD94.63 TWD64
Earnings-Based
Graham-Dodd23.28 TWD70.11 TWD92.93 TWD65
Lynch FV14.91 TWD21.30 TWD27.69 TWD61
PEG = 1.014.91 TWD21.30 TWD27.69 TWD57
EPV14.20 TWD16.23 TWD17.86 TWD74
Dividend Discount
Gordon GGM13.28 TWD21.59 TWD27.42 TWD69
DDM Multi-Stage13.28 TWD19.40 TWD23.29 TWD67
Multiples
P/E Multiple71.91 TWD95.88 TWD119.85 TWD63
P/S Multiple43.66 TWD58.21 TWD72.77 TWD58
P/B Multiple52.56 TWD70.08 TWD87.60 TWD55
EV/EBIT60.62 TWD82.32 TWD104.02 TWD66
EV/EBITDA47.86 TWD65.31 TWD82.76 TWD67
EV/Revenue28.42 TWD42.53 TWD56.64 TWD53
Asset-Based
NCAV (Graham)10.07 TWD15.25 TWD19.06 TWD55
Growth DCF
Growth DCF39.79 TWD53.14 TWD68.29 TWD80
Rev-Margin DCF32.91 TWD50.06 TWD69.78 TWD73
Economic Profit
Residual Income19.87 TWD22.84 TWD28.91 TWD76
ROIC Compounder14.20 TWD16.23 TWD17.86 TWD72
Growth Earnings
Growth-Adj P/E57.30 TWD81.85 TWD106.41 TWD67
The fair value above starts from this blend and is adjusted for a cyclical peak 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 weak: less than 2 % a year.
Revenue growth 1 year
+29.3%
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.
+24.9%
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.
−0.3%
Start year 2020 (pandemic). Over 10 years: +2.1% a year
Revenue growth 16 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.
+7.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD (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 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. 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. 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.
+7.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.0%
Dividend (yield on the price)6.8%
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.2.6% vs 6.9%, 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.26% → 27%
2025 sits 52% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
−7.4%
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 −8.8% a year for the price.
Compare Champion Microelectronic Corp 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 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside+5.4% · Top 25%
Profitability
Return on equity (12 months)12.7% · Above median
Return on assets11.0% · Top 25%
Net margin (12 months)23.9% · Top 25%
Operating margin (12 months)7.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)−45.7% · Bottom 25%
Dividend yield (12 months)6.8% · Top 25%
Balance sheet
Debt / equity0.26× · Above 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 Champion Microelectronic Corp (3257) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 43.21 TWD versus a price of 41.00 TWD, about +5% upside (fairly valued).
What is the fair value of 3257?
Our model-based fair value for Champion Microelectronic Corp is 43.21 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 41.00 TWD.
What is the quality score of 3257?
Champion Microelectronic Corp has a Quality Score of 77/100. 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 Champion Microelectronic Corp (3257)?
Our model-based price target is the fair value of 43.21 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 29.91 TWD, optimistic scenario 60.17 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Champion Microelectronic Corp stock forecast for 2026?
Our models put fair value at 43.21 TWD, about +5% upside versus a price of 41.00 TWD (fairly valued). Cautious scenario 29.91 TWD, optimistic scenario 60.17 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Champion Microelectronic Corp (3257)?
Champion Microelectronic Corp reported trailing-twelve-month revenue of about 845M TWD (latest available figure, as of Nov 8, 2026).
Does Champion Microelectronic Corp pay a dividend?
Champion Microelectronic Corp currently shows a dividend yield of 6.83% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Champion Microelectronic Corp (3257) and when is the ex-dividend date?
Champion Microelectronic Corp pays a dividend of 2.80 TWD per share a year, a dividend yield of 6.8%. The last ex-dividend date was May 22, 2026. The payout ratio is 115% of earnings. Free cash flow covers the dividend 1.95 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Champion Microelectronic Corp (3257)?
For today's price to be fair in a discounted-cash-flow model, Champion Microelectronic Corp would have to grow free cash flow by -7.4 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 3257 use?
Our models discount Champion Microelectronic Corp at 13.3 %: a base by market capitalisation (micro), damped by beta 0.99, 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 Champion Microelectronic Corp that is -7.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Champion Microelectronic Corp (3257) delivered so far?
Over the past 5 years revenue at Champion Microelectronic Corp grew -0.3 % a year. The price currently implies free-cash-flow growth of -7.4 % 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 Champion Microelectronic Corp (3257) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Champion Microelectronic Corp (-7.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Champion Microelectronic Corp (3257)?
The free-cash-flow yield on the price is 13.38 %: that much free cash flow Champion Microelectronic Corp produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Champion Microelectronic Corp (3257)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Champion Microelectronic Corp it is 43.21 TWD per share (as of Nov 8, 2026), against a price of 41.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Champion Microelectronic Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 3257 trades below its calculated fair value: price 41.00 TWD, fair value 43.21 TWD, a gap of about +5% (fairly valued). 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 3257?
No. The price is what the market pays today (41.00 TWD); the fair value is what the company's own numbers justify (43.21 TWD). For Champion Microelectronic Corp the two are 2.21 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Champion Microelectronic Corp worth?
The market values Champion Microelectronic Corp at about 3.3B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 41.00 TWD; our models calculate a fair value of 43.21 TWD per share.
What do the bullish and bearish scenarios say about 3257?
Our models span a range for Champion Microelectronic Corp: cautious scenario 29.91 TWD, base 43.21 TWD, optimistic 60.17 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 3257?
Champion Microelectronic Corp trades at a price-to-earnings ratio of 16.9 (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 43.21 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 23.6. Other multiples: P/B 1.9, P/S 3.9, EV/EBITDA 22.3.
How solid is the balance sheet of Champion Microelectronic Corp (3257)?
Balance-sheet figures for Champion Microelectronic Corp (as of Nov 8, 2026): return on equity 12.7%, debt of 0.26 per unit of equity. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is 3257 from its 52-week high?
Champion Microelectronic Corp trades at 41.00 TWD, about 45% below its 52-week high of 73.90 TWD and 6% above the low of 38.85 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 43.21 TWD is for.
Which stocks are comparable to Champion Microelectronic Corp?
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 Champion Microelectronic Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 41.00 TWD, calculated fair value 43.21 TWD (+5%), Quality Score 77/100, from 26 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 3257 calculated?
We run Champion Microelectronic Corp through 26 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 43.21 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. Champion Microelectronic Corp currently trades 5% 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 Champion Microelectronic Corp (3257)?
The closing price on Nov 9, 2026 was 41.00 TWD. Our model-based fair value is 43.21 TWD, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Champion Microelectronic Corp right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (29.91 TWD to 60.17 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Champion Microelectronic Corp (3257) come from?
Earnings per share at Champion Microelectronic Corp grew +2.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.7 %, EBIT margin +1.7 %, tax rate −0.4 %, residual (interest, one-offs) +0.3 %. 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 Champion Microelectronic Corp
How large is the market capitalisation of Champion Microelectronic Corp (3257)?
The market capitalisation of Champion Microelectronic Corp is 3.3B TWD (≈ $99.4M). 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 Champion Microelectronic Corp (3257)?
The price-to-sales ratio of Champion Microelectronic Corp is 3.86 (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 Champion Microelectronic Corp (3257)?
Earnings per share at Champion Microelectronic Corp are 2.43 TWD (price ÷ EPS = P/E 16.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Champion Microelectronic Corp (3257)?
The dividend yield of Champion Microelectronic Corp is 6.8% (payout 115%). 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 Champion Microelectronic Corp (3257)?
The net margin of Champion Microelectronic Corp is 23.9% (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 Champion Microelectronic Corp (3257)?
The return on equity (ROE) of Champion Microelectronic Corp is 12.7% (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 Champion Microelectronic Corp (3257)?
On an EBIT basis the return on assets of Champion Microelectronic Corp is 13.2% (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 Champion Microelectronic Corp (3257)?
The operating margin of Champion Microelectronic Corp is 7.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Champion Microelectronic Corp (3257)?
Revenue at Champion Microelectronic Corp is growing −45.7% versus a year earlier (3y avg +24.9%). 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 Champion Microelectronic Corp (3257)?
Earnings per share at Champion Microelectronic Corp are growing −42.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Champion Microelectronic Corp (3257) carry?
The net debt of Champion Microelectronic Corp is 357M TWD (fiscal year 2025, ≈ 0.8 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 Champion Microelectronic Corp in the live analysis
One click puts Champion Microelectronic Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026