Silergy Corp (6415) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Silergy Corp stock TWD 119, price TWD 389, that is 69.4% below the price, quality 58 out of 100. Rating: strongly 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 179.50 TWD – 1,319 TWD · fair‑value band 58.41 TWD – 185.01 TWD · the 389.00 TWD price screens above the 118.97 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Silergy in your weekly email
Every Wednesday you see whether Silergy 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.
Silergy Corp. designs, manufactures, and sales of various integrated circuit products and related technical services in China and internationally.
Show moreShow less
The company offers DC-DC and AC-DC regulators, AC and DC LED drives, power and battery management IC's, power modules, protection switch IC's, low dropout regulators, sensors, ESD protection, audio products, amplifiers, data converters, motor and DC LED drivers, voltage reference products, MCU and mixed-signal ICs, clock generators, and embedded processors.
Its products are used in automotive, communication, computing, power and building automation, motor and power control, energy storage system, factory automation, medical, electric bicycles, electronic payment, consumer electronics, HEA, and LED lighting applications.
The company was incorporated in 2008 and is headquartered in Grand Cayman, Cayman Islands.
Stock analysis
Silergy Corp (6415) currently trades at 389.00 TWD, while our model-based Fair Value estimate is 118.97 TWD, 69% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 197.02 TWD per share, and 1 of the 25 models we run sit above the 389.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 26.42 TWD, and 24 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 58.41 TWD (bear) to 185.01 TWD (bull), the price of 389.00 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 58/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Silergy Corp reported revenue of 18.8B TWD in FY2025 versus 21.5B TWD in FY2021, a compound −3.3%/yr. Reported net income was 2.5B TWD in FY2025, compounding −18.9%/yr from FY2021.
Key figures
Market cap 151B TWD (≈ $4.6B) Mid · P/E ratio 40.1 · P/S ratio 7.20 · EPS (TTM) 9.70 TWD · Dividend yield 0.7% · Net margin 18.2% · Return on equity 10.5% · Return on assets (EBIT) 10.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 117% 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 −69%, 6415 screens richer than that median.
Fair Value models
Bear58.41 TWDFair Value 118.97 TWDBull185.01 TWD
Price 389.00 TWD · Downside -69.4%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (6.11 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
+1.9%
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.
−7.2%
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.
+6.3%
Start year 2020 (pandemic). Over 10 years: +14.9% a year
Revenue growth 15 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.
+34.9%
’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.
−5.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.9%
Dividend (yield on the price)0.7%
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.−5.9% vs 5.2%, 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.23% → 11%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+22.4%
Yearly sales growth analysts expect, extended to five years.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +20.5% a year for the forecasts.
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 · 370 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside−69.4% · Bottom 25%
Profitability
Return on equity (12 months)10.5% · Above median
Return on assets5.6% · Above median
Net margin (12 months)18.2% · Above median
Operating margin (12 months)12.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)31.5% · Above median
Dividend yield (12 months)0.7% · Below median
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (12 months)40.1× · Pricier than median
P/B4.05× · Pricier than median
P/S (12 months)7.20× · Pricier than median
EV/EBITDA45.9× · Priciest 25%
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)42· sector 28
HEALTH (low debt)96· sector 96
DIVIDEND (yield)13· sector 20
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). "Silergy Corp Fair Value". https://www.fairvalue-calculator.com/stock/6415
Frequently asked questions
Is Silergy Corp (6415) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 118.97 TWD versus a price of 389.00 TWD, about 69% lower (overvalued).
What is the fair value of 6415?
Our model-based fair value for Silergy Corp is 118.97 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 389.00 TWD.
What is the quality score of 6415?
Silergy Corp has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Silergy Corp (6415)?
Our model-based price target is the fair value of 118.97 TWD (as of Nov 6, 2026) from 25 valuation models. Cautious scenario 58.41 TWD, optimistic scenario 185.01 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Silergy Corp stock forecast for 2026?
Our models put fair value at 118.97 TWD, about 69% lower versus a price of 389.00 TWD (overvalued). Cautious scenario 58.41 TWD, optimistic scenario 185.01 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Silergy Corp (6415)?
Silergy Corp reported trailing-twelve-month revenue of about 21.0B TWD (latest available figure, as of Nov 6, 2026).
Does Silergy Corp pay a dividend?
Silergy Corp currently shows a dividend yield of 0.66% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Silergy Corp (6415) and when is the ex-dividend date?
Silergy Corp pays a dividend of 2.55 TWD per share a year, a dividend yield of 0.7%. The last ex-dividend date was Mar 26, 2026. The payout ratio is 26.3% of earnings. Free cash flow covers the dividend 0.25 times. Our assessment: Token dividend. At a yield of 0.7% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.7% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What growth is priced into Silergy Corp (6415)?
For today's price to be fair in a discounted-cash-flow model, Silergy Corp would have to grow free cash flow by more than 80 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.3 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 6415 use?
Our models discount Silergy Corp at 12.8 %: a base by market capitalisation (mid), damped by beta 1.96, 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 Silergy Corp that is more than 80 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has Silergy Corp (6415) delivered so far?
Over the past 5 years revenue at Silergy Corp grew +6.3 % a year. The price currently implies free-cash-flow growth of more than 80 % 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 Silergy Corp (6415) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Silergy Corp (more than 80 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Silergy Corp (6415)?
The free-cash-flow yield on the price is 0.16 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Silergy Corp produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Silergy Corp (6415)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Silergy Corp it is 118.97 TWD per share (as of Nov 6, 2026), against a price of 389.00 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 Silergy Corp stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 6415 trades above its calculated fair value: price 389.00 TWD, fair value 118.97 TWD, a gap of about −69% (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 6415?
No. The price is what the market pays today (389.00 TWD); the fair value is what the company's own numbers justify (118.97 TWD). For Silergy Corp the two are 270.03 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Silergy Corp worth?
The market values Silergy Corp at about 151B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 389.00 TWD; our models calculate a fair value of 118.97 TWD per share.
What do the bullish and bearish scenarios say about 6415?
Our models span a range for Silergy Corp: cautious scenario 58.41 TWD, base 118.97 TWD, optimistic 185.01 TWD per share (as of Nov 6, 2026, price 389.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6415?
Silergy Corp trades at a price-to-earnings ratio of 40.1 (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 118.97 TWD is built from several models across several years. Other multiples: P/B 4.1, P/S 7.2, EV/EBITDA 45.9.
How solid is the balance sheet of Silergy Corp (6415)?
Balance-sheet figures for Silergy Corp (as of Nov 6, 2026): return on equity 10.5%, debt of 0.07 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 6415 from its 52-week high?
Silergy Corp trades at 389.00 TWD, about 42% below its 52-week high of 673.00 TWD and 117% above the low of 179.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 118.97 TWD is for.
Which stocks are comparable to Silergy 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 Silergy Corp stock attractive at the current price?
The data as of Nov 6, 2026: price 389.00 TWD, calculated fair value 118.97 TWD (−69%), Quality Score 58/100, 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 6415 calculated?
We run Silergy Corp 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 118.97 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 13.0% above its aggregate fair value. Silergy Corp 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 Silergy Corp (6415)?
The closing price on Nov 6, 2026 was 389.00 TWD. Our model-based fair value is 118.97 TWD, about 69% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Silergy Corp right now?
The price sits above even our optimistic bull case (185.01 TWD). The favourable scenario is already priced in. The model range is unusually wide (58.41 TWD to 185.01 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Silergy Corp (6415) come from?
Earnings per share at Silergy Corp grew +5.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +12.4 %, EBIT margin −6.5 %, tax rate −1.0 %, residual (interest, one-offs) +1.6 %. 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 Silergy Corp
How large is the market capitalisation of Silergy Corp (6415)?
The market capitalisation of Silergy Corp is 151B TWD (≈ $4.6B). 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 Silergy Corp (6415)?
The price-to-sales ratio of Silergy Corp is 7.20 (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 Silergy Corp (6415)?
Earnings per share at Silergy Corp are 9.70 TWD (price ÷ EPS = P/E 40.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Silergy Corp (6415)?
The dividend yield of Silergy Corp is 0.7% (payout 26.3%). 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 Silergy Corp (6415)?
The net margin of Silergy Corp is 18.2% (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 Silergy Corp (6415)?
The return on equity (ROE) of Silergy Corp is 10.5% (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 Silergy Corp (6415)?
On an EBIT basis the return on assets of Silergy Corp is 10.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Silergy Corp (6415)?
The operating margin of Silergy Corp is 12.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Silergy Corp (6415)?
Revenue at Silergy Corp is growing +31.5% versus a year earlier (3y avg −7.2%). 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 Silergy Corp (6415)?
Earnings per share at Silergy Corp are growing +146% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Silergy Corp (6415) hold?
Silergy Corp holds more cash than debt, 6.2B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Silergy Corp in the live analysis
One click puts Silergy 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 6, 2026