Data International Co Ltd (5432) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Data International Co Ltd stock TWD 108, price TWD 162, that is 33.3% below the price, quality 84 out of 100. Rating: overvalued. Calculated from audited financials with 25 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 6, 2026.
How to read this chart
60‑month range 19.40 TWD – 301.97 TWD · fair‑value band 78.36 TWD – 149.04 TWD · the 161.50 TWD price screens above the 107.76 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Data International Co in your weekly email
Every Wednesday you see whether Data International Co 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.
Solomon Data International Corporation manufactures, processes, and sells solar system components and liquid crystal display modules in Taiwan, the United States, the Asia Pacific, and Europe. It provides solar inverters and power optimizers.
Show moreShow less
The company was founded in 1979 and is based in Taipei, Taiwan. Solomon Data International Corporation is a subsidiary of Solomon Co., Ltd.
Stock analysis
Data International Co Ltd (5432) currently trades at 161.50 TWD, while our model-based Fair Value estimate is 107.76 TWD, 33% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 57.33 TWD per share, and 0 of the 25 models we run sit above the 161.50 TWD price.
Bear case: the Dividend Discount group reads lowest at 10.97 TWD, and 25 of the 25 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 78.36 TWD (bear) to 149.04 TWD (bull), the price of 161.50 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 84/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Data International Co Ltd reported revenue of 199M TWD in FY2025 versus 100M TWD in FY2021, a compound +18.6%/yr. Reported net income was 47.5M TWD in FY2025, compounding +63.2%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 3.4B TWD (≈ $103M) Micro · P/E ratio 17.4 · P/S ratio 17.1 · EPS (TTM) 9.28 TWD · Dividend yield 0.9% · Net margin 97.1% · Return on equity 43.4% · Return on assets (EBIT) 4.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 73 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 64% 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 −33%, 5432 screens richer than that median.
Fair Value models
Bear78.36 TWDFair Value 107.76 TWDBull149.04 TWD
Price 161.50 TWD · Downside -33.3%
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 (6.67 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.
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.81/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
+44.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+43.5%
Dividend (yield on the price)0.9%
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.−2% → 14%
2025 sits 63% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+31.4%
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 +29.4% a year for the price.
Compare Data International Co Ltd 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.Electronic Components · 653 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score84 · Top 25%
Fair Value upside−33.3% · Above median
Profitability
Return on equity (12 months)43.4% · Top 25%
Return on assets10.2% · Top 25%
Net margin (12 months)97.1% · Top 25%
Operating margin (12 months)9.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)−10.2% · Bottom 25%
Dividend yield (12 months)0.9% · Below median
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)17.4× · Cheaper than median
P/B8.42× · Priciest 25%
P/S (12 months)17.11× · Priciest 25%
Price / free cash flow (fiscal year)44.2× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 70
PAST (return on equity)100· sector 28
HEALTH (low debt)0· sector 95
DIVIDEND (yield)19· sector 27
VALUE 0: the price sits above our fair-value range.
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). "Data International Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5432
Frequently asked questions
Is Data International Co Ltd (5432) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 107.76 TWD versus a price of 161.50 TWD, about 33% lower (overvalued).
What is the fair value of 5432?
Our model-based fair value for Data International Co Ltd is 107.76 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 161.50 TWD.
What is the quality score of 5432?
Data International Co Ltd has a Quality Score of 84/100. 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 International Co Ltd (5432)?
Our model-based price target is the fair value of 107.76 TWD (as of Nov 6, 2026) from 25 valuation models. Cautious scenario 78.36 TWD, optimistic scenario 149.04 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Data International Co Ltd stock forecast for 2026?
Our models put fair value at 107.76 TWD, about 33% lower versus a price of 161.50 TWD (overvalued). Cautious scenario 78.36 TWD, optimistic scenario 149.04 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Data International Co Ltd (5432)?
Data International Co Ltd reported trailing-twelve-month revenue of about 198M TWD (latest available figure, as of Nov 6, 2026).
Does Data International Co Ltd pay a dividend?
Data International Co Ltd currently shows a dividend yield of 0.93% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Data International Co Ltd (5432) and when is the ex-dividend date?
Data International Co Ltd pays a dividend of 1.50 TWD per share a year, a dividend yield of 0.9%. The last ex-dividend date was Jul 13, 2026. The payout ratio is 16.2% of earnings. Free cash flow covers the dividend 2.47 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 Data International Co Ltd (5432)?
For today's price to be fair in a discounted-cash-flow model, Data International Co Ltd would have to grow free cash flow by +31.4 % per year for five years (discount rate 12.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +28.8 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 5432 use?
Our models discount Data International Co Ltd at 12.9 %: a base by market capitalisation (micro), damped by beta 0.87, 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 International Co Ltd that is +31.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.9 %) and the same formula as our fair value.
How much growth has Data International Co Ltd (5432) delivered so far?
Over the past 5 years revenue at Data International Co Ltd grew +28.8 % a year. The price currently implies free-cash-flow growth of +31.4 % 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 Data International Co Ltd (5432) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Data International Co Ltd (+31.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Data International Co Ltd (5432)?
The free-cash-flow yield on the price is 2.29 %: that much free cash flow Data International Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.9 %), 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 International Co Ltd (5432)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Data International Co Ltd it is 107.76 TWD per share (as of Nov 6, 2026), against a price of 161.50 TWD. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Data International Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 5432 trades above its calculated fair value: price 161.50 TWD, fair value 107.76 TWD, a gap of about −33% (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 5432?
No. The price is what the market pays today (161.50 TWD); the fair value is what the company's own numbers justify (107.76 TWD). For Data International Co Ltd the two are 53.74 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Data International Co Ltd worth?
The market values Data International Co Ltd at about 3.4B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 161.50 TWD; our models calculate a fair value of 107.76 TWD per share.
What do the bullish and bearish scenarios say about 5432?
Our models span a range for Data International Co Ltd: cautious scenario 78.36 TWD, base 107.76 TWD, optimistic 149.04 TWD per share (as of Nov 6, 2026, price 161.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5432?
Data International Co Ltd trades at a price-to-earnings ratio of 17.4 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 107.76 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2018 to 2025), reported earnings: 79.9. Other multiples: P/B 8.4, P/S 17.1.
How solid is the balance sheet of Data International Co Ltd (5432)?
Balance-sheet figures for Data International Co Ltd (as of Nov 6, 2026): return on equity 43.4%. They feed the Quality Score of 84/100, which measures business quality independently of the share price.
How far is 5432 from its 52-week high?
Data International Co Ltd trades at 161.50 TWD, about 21% below its 52-week high of 204.00 TWD and 64% above the low of 98.30 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 107.76 TWD is for.
Which stocks are comparable to Data International Co Ltd?
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 International Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price 161.50 TWD, calculated fair value 107.76 TWD (−33%), Quality Score 84/100, from 25 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 5432 calculated?
We run Data International Co Ltd through 25 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 107.76 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 International Co Ltd 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 Data International Co Ltd (5432)?
The closing price on Nov 6, 2026 was 161.50 TWD. Our model-based fair value is 107.76 TWD, about 33% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Data International Co Ltd right now?
A high-quality business (quality 84/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (149.04 TWD). The favourable scenario is already priced in. A fairly wide model range (78.36 TWD to 149.04 TWD) leaves room in how you read the outcome.
Key figures of Data International Co Ltd
How large is the market capitalisation of Data International Co Ltd (5432)?
The market capitalisation of Data International Co Ltd is 3.4B TWD (≈ $103M). 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 International Co Ltd (5432)?
The price-to-sales ratio of Data International Co Ltd is 17.1 (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 Data International Co Ltd (5432)?
Earnings per share at Data International Co Ltd are 9.28 TWD (price ÷ EPS = P/E 17.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Data International Co Ltd (5432)?
The dividend yield of Data International Co Ltd is 0.9% (payout 16.2%). 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 International Co Ltd (5432)?
The net margin of Data International Co Ltd is 97.1% (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 International Co Ltd (5432)?
The return on equity (ROE) of Data International Co Ltd is 43.4% (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 International Co Ltd (5432)?
On an EBIT basis the return on assets of Data International Co Ltd is 4.2% (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 Data International Co Ltd (5432)?
The operating margin of Data International Co Ltd is 9.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Data International Co Ltd (5432)?
Revenue at Data International Co Ltd is growing −10.2% versus a year earlier. 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 International Co Ltd (5432)?
Earnings per share at Data International Co Ltd are growing +22.5% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Data International Co Ltd in the live analysis
One click puts Data International Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026