Yuan High-Tech Development Co Ltd (5474) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Yuan High-Tech Development Co Ltd stock TWD 67.41, price TWD 118, that is 42.9% below the price, quality 66 out of 100. Rating: strongly overvalued. 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 53.65 TWD – 216.24 TWD · fair‑value band 44.22 TWD – 97.88 TWD · the 118.00 TWD price screens above the 67.41 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Yuan High-Tech Development Co in your weekly email
Every Wednesday you see whether Yuan High-Tech Development 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.
Yuan High-Tech Development Co., Ltd. provides video/audio products for system integrators and ODM customers primarily in Taiwan. It provides PCIe/miniPCIe/M.2 video capture cards, USB2.0/3.0 capture boxes/dongles, video converter boxes, and streaming encoder boxes.
Show moreShow less
The company also offers video processing platform; converter solutions, such as video converters, matrix, cross, multiviewer, switcher, splitter, distributors, and extenders; camera solutions; and IP solutions for support of audio and video transmission protocol.
It serves education, healthcare, industrial and manufacturing, transportation, smart city, primary industries, retail, and broadcasting appliances. The company was founded in 1990 and is headquartered in Taipei, Taiwan.
Stock analysis
Yuan High-Tech Development Co Ltd (5474) currently trades at 118.00 TWD, while our model-based Fair Value estimate is 67.41 TWD, 43% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 134.67 TWD per share, and 7 of the 26 models we run sit above the 118.00 TWD price.
Bear case: the Asset-Based group reads lowest at 20.30 TWD, and 19 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 44.22 TWD (bear) to 97.88 TWD (bull), the price of 118.00 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 66/100 (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.
Yuan High-Tech Development Co Ltd reported revenue of 1.5B TWD in FY2025 versus 1.8B TWD in FY2021, a compound −4.9%/yr. Reported net income was 218M TWD in FY2025, compounding −13.2%/yr from FY2021.
Key figures
Market cap 4.7B TWD (≈ $143M) Micro · P/E ratio 20.2 · P/S ratio 3.19 · EPS (TTM) 5.84 TWD · Dividend yield 3.4% · Net margin 15.8% · Return on equity 12.1% · Return on assets (EBIT) 14.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −6% fair-value upside, at −43%, 5474 screens richer than that median.
Fair Value models
Bear44.22 TWDFair Value 67.41 TWDBull97.88 TWD
Price 118.00 TWD · Downside -42.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.58 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+22.9%
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.
+2.3%
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.
−11.5%
Start year 2020 (pandemic). Over 10 years: +3.6% a year
Revenue growth 23 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.
+3.5%
’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.
−7.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.6%
Dividend (yield on the price)3.4%
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.29% → 15%
⚠ Revenue per share shrinking 2.1%/yr over ~6Y (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).
+41.5%
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 +39.3% a year for the price.
Compare Yuan High-Tech Development 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.Computer Hardware · 213 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside−42.9% · Below median
Profitability
Return on equity (12 months)12.1% · Above median
Return on assets8.9% · Top 25%
Net margin (12 months)15.8% · Top 25%
Operating margin (12 months)16.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)0.2% · Below median
Dividend yield (12 months)3.4% · Above median
Valuation Multiplesvs Computer Hardware median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Yuan High-Tech Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5474
Frequently asked questions
Is Yuan High-Tech Development Co Ltd (5474) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 67.41 TWD versus a price of 118.00 TWD, about 43% lower (overvalued).
What is the fair value of 5474?
Our model-based fair value for Yuan High-Tech Development Co Ltd is 67.41 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 118.00 TWD.
What is the quality score of 5474?
Yuan High-Tech Development Co Ltd has a Quality Score of 66/100. 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 Yuan High-Tech Development Co Ltd (5474)?
Our model-based price target is the fair value of 67.41 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 44.22 TWD, optimistic scenario 97.88 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Yuan High-Tech Development Co Ltd stock forecast for 2026?
Our models put fair value at 67.41 TWD, about 43% lower versus a price of 118.00 TWD (overvalued). Cautious scenario 44.22 TWD, optimistic scenario 97.88 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Yuan High-Tech Development Co Ltd (5474)?
Yuan High-Tech Development Co Ltd reported trailing-twelve-month revenue of about 1.5B TWD (latest available figure, as of Nov 8, 2026).
Does Yuan High-Tech Development Co Ltd pay a dividend?
Yuan High-Tech Development Co Ltd currently shows a dividend yield of 3.39% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Yuan High-Tech Development Co Ltd (5474) and when is the ex-dividend date?
Yuan High-Tech Development Co Ltd pays a dividend of 4.00 TWD per share a year, a dividend yield of 3.4%. The last ex-dividend date was Jul 1, 2026. A dividend has been paid every year since 2013. The payout ratio is 68.5% of earnings. Free cash flow covers the dividend 0.47 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Yuan High-Tech Development Co Ltd (5474)?
For today's price to be fair in a discounted-cash-flow model, Yuan High-Tech Development Co Ltd would have to grow free cash flow by +41.5 % per year for five years (discount rate 14.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -11.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 5474 use?
Our models discount Yuan High-Tech Development Co Ltd at 14.0 %: a base by market capitalisation (micro), damped by beta 1.21, 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 Yuan High-Tech Development Co Ltd that is +41.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.0 %) and the same formula as our fair value.
How much growth has Yuan High-Tech Development Co Ltd (5474) delivered so far?
Over the past 5 years revenue at Yuan High-Tech Development Co Ltd grew -11.5 % a year. The price currently implies free-cash-flow growth of +41.5 % 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 Yuan High-Tech Development Co Ltd (5474) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Yuan High-Tech Development Co Ltd (+41.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Yuan High-Tech Development Co Ltd (5474)?
The free-cash-flow yield on the price is 1.58 %: that much free cash flow Yuan High-Tech Development Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (14.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Yuan High-Tech Development Co Ltd (5474)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yuan High-Tech Development Co Ltd it is 67.41 TWD per share (as of Nov 8, 2026), against a price of 118.00 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 Yuan High-Tech Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 5474 trades above its calculated fair value: price 118.00 TWD, fair value 67.41 TWD, a gap of about −43% (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 5474?
No. The price is what the market pays today (118.00 TWD); the fair value is what the company's own numbers justify (67.41 TWD). For Yuan High-Tech Development Co Ltd the two are 50.59 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Yuan High-Tech Development Co Ltd worth?
The market values Yuan High-Tech Development Co Ltd at about 4.7B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 118.00 TWD; our models calculate a fair value of 67.41 TWD per share.
What do the bullish and bearish scenarios say about 5474?
Our models span a range for Yuan High-Tech Development Co Ltd: cautious scenario 44.22 TWD, base 67.41 TWD, optimistic 97.88 TWD per share (as of Nov 8, 2026, price 118.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5474?
Yuan High-Tech Development Co Ltd trades at a price-to-earnings ratio of 20.2 (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 67.41 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 21.0. Other multiples: P/B 2.3, P/S 3.2, EV/EBITDA 20.0.
How solid is the balance sheet of Yuan High-Tech Development Co Ltd (5474)?
Balance-sheet figures for Yuan High-Tech Development Co Ltd (as of Nov 8, 2026): return on equity 12.1%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 5474 from its 52-week high?
Yuan High-Tech Development Co Ltd trades at 118.00 TWD, about 39% below its 52-week high of 193.29 TWD and at the low of 118.00 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 67.41 TWD is for.
Which stocks are comparable to Yuan High-Tech Development Co Ltd?
From the same area (Technology) we also value Dell Technologies Inc, Arista Networks, Inc, Sandisk Corporation, Seagate Technology Holdings, 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 Yuan High-Tech Development Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 118.00 TWD, calculated fair value 67.41 TWD (−43%), Quality Score 66/100, 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 5474 calculated?
We run Yuan High-Tech Development Co Ltd 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 67.41 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. Yuan High-Tech Development 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 Yuan High-Tech Development Co Ltd (5474)?
The closing price on Nov 6, 2026 was 118.00 TWD. Our model-based fair value is 67.41 TWD, about 43% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yuan High-Tech Development Co Ltd right now?
The price sits above even our optimistic bull case (97.88 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (44.22 TWD to 97.88 TWD) leaves room in how you read the outcome.
Key figures of Yuan High-Tech Development Co Ltd
How large is the market capitalisation of Yuan High-Tech Development Co Ltd (5474)?
The market capitalisation of Yuan High-Tech Development Co Ltd is 4.7B TWD (≈ $143M). 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 Yuan High-Tech Development Co Ltd (5474)?
The price-to-sales ratio of Yuan High-Tech Development Co Ltd is 3.19 (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 Yuan High-Tech Development Co Ltd (5474)?
Earnings per share at Yuan High-Tech Development Co Ltd are 5.84 TWD (price ÷ EPS = P/E 20.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Yuan High-Tech Development Co Ltd (5474)?
The dividend yield of Yuan High-Tech Development Co Ltd is 3.4% (payout 68.5%). 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 Yuan High-Tech Development Co Ltd (5474)?
The net margin of Yuan High-Tech Development Co Ltd is 15.8% (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 Yuan High-Tech Development Co Ltd (5474)?
The return on equity (ROE) of Yuan High-Tech Development Co Ltd is 12.1% (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 Yuan High-Tech Development Co Ltd (5474)?
On an EBIT basis the return on assets of Yuan High-Tech Development Co Ltd is 14.7% (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 Yuan High-Tech Development Co Ltd (5474)?
The operating margin of Yuan High-Tech Development Co Ltd is 16.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yuan High-Tech Development Co Ltd (5474)?
Revenue at Yuan High-Tech Development Co Ltd is growing +0.2% versus a year earlier (3y avg +2.3%). 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 Yuan High-Tech Development Co Ltd (5474)?
Earnings per share at Yuan High-Tech Development Co Ltd are growing +71.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Yuan High-Tech Development Co Ltd (5474) hold?
Yuan High-Tech Development Co Ltd holds more cash than debt, 437M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Yuan High-Tech Development Co Ltd in the live analysis
One click puts Yuan High-Tech Development Co Ltd 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