Analog Integrations Corporation (6291) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Analog Integrations Corporation stock TWD 179, price TWD 276, that is 35.2% below the price, quality 70 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 9, 2026.
How to read this chart
60‑month range 33.11 TWD – 679.00 TWD · fair‑value band 101.19 TWD – 226.97 TWD · the 276.00 TWD price screens above the 178.89 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Analog Integrations in your weekly email
Every Wednesday you see whether Analog Integrations 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.
Analog Integrations Corporation, a fabless IC company, designs, manufactures, tests, and markets analog integrated circuits in Taiwan.
Show moreShow less
The company offers power conversion products, including low and ultra-low dropout linear regulators, DDR regulators, and voltage references; DC/DC converters for high power and portable applications; and LED backlights and lighting solutions.
It also provides power management products, such as USB power switches, regulatory USB power switches, and bare-bone USB switches; supervisory products; NiMH/NiCd battery chargers, Li-ion battery protection products, and high current drivers; and discrete devices comprising MOSFET, hall, sic schottky diode, ESD, IGBT, and small signal schottky diode products.
The company's products are used in 3C applications in the areas of LCD TV, DSC, mobile phone, MP3, and PMP. The company was founded in 1992 and is headquartered in Hsinchu City, Taiwan.
Stock analysis
Analog Integrations Corporation (6291) currently trades at 276.00 TWD, while our model-based Fair Value estimate is 178.89 TWD, 35% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 188.84 TWD per share, and 0 of the 26 models we run sit above the 276.00 TWD price.
Bear case: the Asset-Based group reads lowest at 22.81 TWD, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 101.19 TWD (bear) to 226.97 TWD (bull), the price of 276.00 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 70/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Analog Integrations Corporation reported revenue of 2.1B TWD in FY2025 versus 1.0B TWD in FY2021, a compound +19.5%/yr. Reported net income was 277M TWD in FY2025, compounding +64.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 12.1B TWD (≈ $368M) Small · P/E ratio 25.2 · P/S ratio 4.77 · EPS (TTM) 10.96 TWD · Dividend yield 2.2% · Net margin 19.2% · Return on equity 35.3% · Return on assets (EBIT) 15.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 79 out of 100 (low confidence).
What moves the price
The share trades about 59% below its 52-week high and 124% 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 −35%, 6291 screens richer than that median.
Fair Value models
Bear101.19 TWDFair Value 178.89 TWDBull226.97 TWD
Price 276.00 TWD · Downside -35.2%
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 (4.25 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+16.7%
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.
+14.5%
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.
+17.7%
Start year 2020 (pandemic)
’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.
+43.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+41.7%
Dividend (yield on the price)2.2%
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.6% → 18%
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).
+33.5%
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 +31.5% a year for the price.
Compare Analog Integrations Corporation 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 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside−35.2% · Above median
Profitability
Return on equity (12 months)35.3% · Top 25%
Return on assets11.6% · Top 25%
Net margin (12 months)19.2% · Above median
Operating margin (12 months)26.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)36.0% · Above median
Dividend yield (12 months)2.2% · Above median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (12 months)25.2× · Cheaper than median
P/B8.64× · Priciest 25%
P/S (12 months)4.77× · Pricier than median
Price / free cash flow (fiscal year)68.2× · Pricier than median
EV/EBITDA18.7× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 100
PAST (return on equity)100· sector 28
HEALTH (low debt)100· sector 96
DIVIDEND (yield)43· sector 21
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.
Is Analog Integrations Corporation (6291) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 178.89 TWD versus a price of 276.00 TWD, about 35% lower (overvalued).
What is the fair value of 6291?
Our model-based fair value for Analog Integrations Corporation is 178.89 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 276.00 TWD.
What is the quality score of 6291?
Analog Integrations Corporation has a Quality Score of 70/100. 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 Analog Integrations Corporation (6291)?
Our model-based price target is the fair value of 178.89 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 101.19 TWD, optimistic scenario 226.97 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Analog Integrations Corporation stock forecast for 2026?
Our models put fair value at 178.89 TWD, about 35% lower versus a price of 276.00 TWD (overvalued). Cautious scenario 101.19 TWD, optimistic scenario 226.97 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Analog Integrations Corporation (6291)?
Analog Integrations Corporation reported trailing-twelve-month revenue of about 2.5B TWD (latest available figure, as of Nov 9, 2026).
Does Analog Integrations Corporation pay a dividend?
Analog Integrations Corporation currently shows a dividend yield of 2.17% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Analog Integrations Corporation (6291) and when is the ex-dividend date?
Analog Integrations Corporation pays a dividend of 6.00 TWD per share a year, a dividend yield of 2.2%. The last ex-dividend date was Apr 1, 2026. The payout ratio is 54.7% of earnings. Free cash flow covers the dividend 0.69 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 Analog Integrations Corporation (6291)?
For today's price to be fair in a discounted-cash-flow model, Analog Integrations Corporation would have to grow free cash flow by +33.5 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +17.8 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 6291 use?
Our models discount Analog Integrations Corporation at 10.5 %: a base by market capitalisation (small), damped by beta 0.55, 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 Analog Integrations Corporation that is +33.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Analog Integrations Corporation (6291) delivered so far?
Over the past 5 years revenue at Analog Integrations Corporation grew +17.8 % a year. The price currently implies free-cash-flow growth of +33.5 % 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 Analog Integrations Corporation (6291) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into Analog Integrations Corporation (+33.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Analog Integrations Corporation (6291)?
The free-cash-flow yield on the price is 1.53 %: that much free cash flow Analog Integrations Corporation produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Analog Integrations Corporation (6291)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Analog Integrations Corporation it is 178.89 TWD per share (as of Nov 9, 2026), against a price of 276.00 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 Analog Integrations Corporation stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 6291 trades above its calculated fair value: price 276.00 TWD, fair value 178.89 TWD, a gap of about −35% (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 6291?
No. The price is what the market pays today (276.00 TWD); the fair value is what the company's own numbers justify (178.89 TWD). For Analog Integrations Corporation the two are 97.11 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Analog Integrations Corporation worth?
The market values Analog Integrations Corporation at about 12.1B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 276.00 TWD; our models calculate a fair value of 178.89 TWD per share.
What do the bullish and bearish scenarios say about 6291?
Our models span a range for Analog Integrations Corporation: cautious scenario 101.19 TWD, base 178.89 TWD, optimistic 226.97 TWD per share (as of Nov 9, 2026, price 276.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6291?
Analog Integrations Corporation trades at a price-to-earnings ratio of 25.2 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 178.89 TWD is built from several models across several years. Other multiples: P/B 8.6, P/S 4.8, EV/EBITDA 18.7.
How solid is the balance sheet of Analog Integrations Corporation (6291)?
Balance-sheet figures for Analog Integrations Corporation (as of Nov 9, 2026): return on equity 35.3%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 6291 from its 52-week high?
Analog Integrations Corporation trades at 276.00 TWD, about 59% below its 52-week high of 679.00 TWD and 124% above the low of 123.31 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 178.89 TWD is for.
Which stocks are comparable to Analog Integrations Corporation?
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 Analog Integrations Corporation stock attractive at the current price?
The data as of Nov 9, 2026: price 276.00 TWD, calculated fair value 178.89 TWD (−35%), Quality Score 70/100, 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 6291 calculated?
We run Analog Integrations Corporation 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 178.89 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. Analog Integrations Corporation 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 Analog Integrations Corporation (6291)?
The closing price on Nov 6, 2026 was 276.00 TWD. Our model-based fair value is 178.89 TWD, about 35% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Analog Integrations Corporation right now?
The price sits above even our optimistic bull case (226.97 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (70/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (101.19 TWD to 226.97 TWD) leaves room in how you read the outcome.
Key figures of Analog Integrations Corporation
How large is the market capitalisation of Analog Integrations Corporation (6291)?
The market capitalisation of Analog Integrations Corporation is 12.1B TWD (≈ $368M). 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 Analog Integrations Corporation (6291)?
The price-to-sales ratio of Analog Integrations Corporation is 4.77 (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 Analog Integrations Corporation (6291)?
Earnings per share at Analog Integrations Corporation are 10.96 TWD (price ÷ EPS = P/E 25.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Analog Integrations Corporation (6291)?
The dividend yield of Analog Integrations Corporation is 2.2% (payout 54.7%). 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 Analog Integrations Corporation (6291)?
The net margin of Analog Integrations Corporation is 19.2% (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 Analog Integrations Corporation (6291)?
The return on equity (ROE) of Analog Integrations Corporation is 35.3% (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 Analog Integrations Corporation (6291)?
On an EBIT basis the return on assets of Analog Integrations Corporation is 15.7% (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 Analog Integrations Corporation (6291)?
The operating margin of Analog Integrations Corporation is 26.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Analog Integrations Corporation (6291)?
Revenue at Analog Integrations Corporation is growing +36.0% versus a year earlier (3y avg +14.5%). 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 Analog Integrations Corporation (6291)?
Earnings per share at Analog Integrations Corporation are growing +918% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Analog Integrations Corporation (6291) hold?
Analog Integrations Corporation holds more cash than debt, 648M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Analog Integrations Corporation in the live analysis
One click puts Analog Integrations Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026