V5 TECHNOLOGIES CO LTD (7822) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of V5 TECHNOLOGIES CO LTD stock TWD 671, price TWD 610, upside +10.0%, quality 75 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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 9, 2026.
How to read this chart
19‑month range 203.63 TWD – 1,813 TWD · fair‑value band 420.08 TWD – 1,064 TWD · the 610.00 TWD price screens below the 671.00 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow V5 TECHNOLOGIES CO in your weekly email
Every Wednesday you see whether V5 TECHNOLOGIES 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.
V5 Technologies Co., Ltd. engages in the research, development, and manufacturing of semiconductor inspection and measurement equipment. It offers wafer manufacturing, advanced packaging, and system integration.
Show moreShow less
In addition, provides Al-powered intelligent visual inspection platform, a solution for the advanced semiconductor field. The company was founded in 2014 and is headquartered in Hsinchu City, Taiwan.
Stock analysis
V5 TECHNOLOGIES CO LTD (7822) currently trades at 610.00 TWD, while our model-based Fair Value estimate is 671.00 TWD, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 645.43 TWD per share, and 1 of the 24 models we run sit above the 610.00 TWD price.
Bear case: the Economic Profit group reads lowest at 121.17 TWD, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 420.08 TWD (bear) to 1,064 TWD (bull), the price of 610.00 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 75/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
V5 TECHNOLOGIES CO LTD reported revenue of 2.1B TWD in FY2025 versus 211M TWD in FY2022, a compound +114.4%/yr. Reported net income was 582M TWD in FY2025.
Key figures
Market cap 27.8B TWD (≈ $846M) Small · P/E ratio 32.3 · P/S ratio 9.04 · EPS (TTM) 18.88 TWD · Dividend yield 1.1% · Net margin 30.6% · Return on equity 26.3% · Return on assets (EBIT) 4.2% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 92 out of 100 (low confidence).
What moves the price
The share trades about 66% below its 52-week high and 18% 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 10%, 7822 screens cheaper than that median.
Fair Value models
Bear420.08 TWDFair Value 671.00 TWDBull1,064 TWD
Price 610.00 TWD · Upside +10.0%
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 (10.19 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
+187.8%
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.
+114.4%
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−11.5% (2022) → 33.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+22.9%
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.
+52.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +21.0% a year for the price and +49.6% 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 · 369 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score75 · Top 25%
Fair Value upside+10.0% · Top 25%
Profitability
Return on equity (12 months)26.3% · Top 25%
Return on assets22.0% · Top 25%
Net margin (12 months)30.6% · Top 25%
Operating margin (12 months)39.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)56.9% · Top 25%
Dividend yield (12 months)1.1% · Above median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (12 months)32.3× · Cheaper than median
P/B27.30× · Priciest 25%
P/S (12 months)9.04× · Priciest 25%
Price / free cash flow (fiscal year)31.9× · Cheaper than median
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). "V5 TECHNOLOGIES CO LTD Fair Value". https://www.fairvalue-calculator.com/stock/7822
Frequently asked questions
Is V5 TECHNOLOGIES CO LTD (7822) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 671.00 TWD versus a price of 610.00 TWD, about +10% upside (fairly valued).
What is the fair value of 7822?
Our model-based fair value for V5 TECHNOLOGIES CO LTD is 671.00 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 610.00 TWD.
What is the quality score of 7822?
V5 TECHNOLOGIES CO LTD has a Quality Score of 75/100. 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 V5 TECHNOLOGIES CO LTD (7822)?
Our model-based price target is the fair value of 671.00 TWD (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 420.08 TWD, optimistic scenario 1,064 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the V5 TECHNOLOGIES CO LTD stock forecast for 2026?
Our models put fair value at 671.00 TWD, about +10% upside versus a price of 610.00 TWD (fairly valued). Cautious scenario 420.08 TWD, optimistic scenario 1,064 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of V5 TECHNOLOGIES CO LTD (7822)?
V5 TECHNOLOGIES CO LTD reported trailing-twelve-month revenue of about 3.1B TWD (latest available figure, as of Nov 9, 2026).
Does V5 TECHNOLOGIES CO LTD pay a dividend?
V5 TECHNOLOGIES CO LTD currently shows a dividend yield of 1.15% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of V5 TECHNOLOGIES CO LTD (7822) and when is the ex-dividend date?
V5 TECHNOLOGIES CO LTD pays a dividend of 7.00 TWD per share a year, a dividend yield of 1.1%. The last ex-dividend date was Aug 28, 2026. The payout ratio is 37.1% of earnings. Free cash flow covers the dividend 2.73 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 V5 TECHNOLOGIES CO LTD (7822)?
For today's price to be fair in a discounted-cash-flow model, V5 TECHNOLOGIES CO LTD would have to grow free cash flow by +22.9 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +114.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 7822 use?
Our models discount V5 TECHNOLOGIES CO LTD at 11.8 %: a base by market capitalisation (small), 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 V5 TECHNOLOGIES CO LTD that is +22.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has V5 TECHNOLOGIES CO LTD (7822) delivered so far?
Over the past 3 years revenue at V5 TECHNOLOGIES CO LTD grew +114.4 % a year. The price currently implies free-cash-flow growth of +22.9 % 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 V5 TECHNOLOGIES CO LTD (7822) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into V5 TECHNOLOGIES CO LTD (+22.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of V5 TECHNOLOGIES CO LTD (7822)?
The free-cash-flow yield on the price is 3.13 %: that much free cash flow V5 TECHNOLOGIES CO LTD produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of V5 TECHNOLOGIES CO LTD (7822)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For V5 TECHNOLOGIES CO LTD it is 671.00 TWD per share (as of Nov 9, 2026), against a price of 610.00 TWD. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is V5 TECHNOLOGIES CO LTD stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 7822 trades below its calculated fair value: price 610.00 TWD, fair value 671.00 TWD, a gap of about +10% (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 7822?
No. The price is what the market pays today (610.00 TWD); the fair value is what the company's own numbers justify (671.00 TWD). For V5 TECHNOLOGIES CO LTD the two are 61.00 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is V5 TECHNOLOGIES CO LTD worth?
The market values V5 TECHNOLOGIES CO LTD at about 27.8B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 610.00 TWD; our models calculate a fair value of 671.00 TWD per share.
What do the bullish and bearish scenarios say about 7822?
Our models span a range for V5 TECHNOLOGIES CO LTD: cautious scenario 420.08 TWD, base 671.00 TWD, optimistic 1,064 TWD per share (as of Nov 9, 2026, price 610.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7822?
V5 TECHNOLOGIES CO LTD trades at a price-to-earnings ratio of 32.3 (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 671.00 TWD is built from several models across several years. Other multiples: P/B 27.3, P/S 9.0, EV/EBITDA 22.7.
How solid is the balance sheet of V5 TECHNOLOGIES CO LTD (7822)?
Balance-sheet figures for V5 TECHNOLOGIES CO LTD (as of Nov 9, 2026): return on equity 26.3%. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is 7822 from its 52-week high?
V5 TECHNOLOGIES CO LTD trades at 610.00 TWD, about 66% below its 52-week high of 1,813 TWD and 18% above the low of 516.53 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 671.00 TWD is for.
Which stocks are comparable to V5 TECHNOLOGIES CO LTD?
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 V5 TECHNOLOGIES CO LTD stock attractive at the current price?
The data as of Nov 9, 2026: price 610.00 TWD, calculated fair value 671.00 TWD (+10%), Quality Score 75/100, from 24 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 7822 calculated?
We run V5 TECHNOLOGIES CO LTD through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 671.00 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. V5 TECHNOLOGIES CO LTD currently trades 9% 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 V5 TECHNOLOGIES CO LTD (7822)?
The closing price on Nov 9, 2026 was 610.00 TWD. Our model-based fair value is 671.00 TWD, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with V5 TECHNOLOGIES CO LTD right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (420.08 TWD to 1,064 TWD) leaves room in how you read the outcome.
Key figures of V5 TECHNOLOGIES CO LTD
How large is the market capitalisation of V5 TECHNOLOGIES CO LTD (7822)?
The market capitalisation of V5 TECHNOLOGIES CO LTD is 27.8B TWD (≈ $846M). 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 V5 TECHNOLOGIES CO LTD (7822)?
The price-to-sales ratio of V5 TECHNOLOGIES CO LTD is 9.04 (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 V5 TECHNOLOGIES CO LTD (7822)?
Earnings per share at V5 TECHNOLOGIES CO LTD are 18.88 TWD (price ÷ EPS = P/E 32.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of V5 TECHNOLOGIES CO LTD (7822)?
The dividend yield of V5 TECHNOLOGIES CO LTD is 1.1% (payout 37.1%). 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 V5 TECHNOLOGIES CO LTD (7822)?
The net margin of V5 TECHNOLOGIES CO LTD is 30.6% (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 V5 TECHNOLOGIES CO LTD (7822)?
The return on equity (ROE) of V5 TECHNOLOGIES CO LTD is 26.3% (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 V5 TECHNOLOGIES CO LTD (7822)?
On an EBIT basis the return on assets of V5 TECHNOLOGIES CO LTD is 4.2% (avg 4y). 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 V5 TECHNOLOGIES CO LTD (7822)?
The operating margin of V5 TECHNOLOGIES CO LTD is 39.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at V5 TECHNOLOGIES CO LTD (7822)?
Revenue at V5 TECHNOLOGIES CO LTD is growing +56.9% versus a year earlier (3y avg +114%). 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 V5 TECHNOLOGIES CO LTD (7822)?
Earnings per share at V5 TECHNOLOGIES CO LTD are growing +72.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch V5 TECHNOLOGIES CO LTD in the live analysis
One click puts V5 TECHNOLOGIES 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 9, 2026