Elmos Semiconductor SE (ELG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Elmos Semiconductor SE stock €125, price €114, upside +9.1%, quality 62 out of 100. Rating: fairly valued. 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 €33.64 – €204.32 · fair‑value band €76.06 – €186.68 · the €114.20 price screens below the €124.57 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Elmos Semiconductor in your weekly email
Every Wednesday you see whether Elmos Semiconductor 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.
Elmos Semiconductor SE develops, manufactures, and distributes microelectronic components and system parts, and technological devices in Germany, other European Union countries, the United States, Asia/Pacific, and internationally.
Show moreShow less
The company provides motor control IC solutions, which includes stepper motor controller IC, brushless DC motor controller IC, and DC motor controller IC; sensor ICs, such as ultrasonic distance IC, sensor signal processor IC, integrated absolute pressure system IC, optical IR sensor IC, ToF imager, and passive infrared IC; and LED driver ICs, such as high voltage, liner LED, and LIN RGB controller ICs. It also offers DC/DC converter IC; low dropout (LDO) regulator; and interface ICs, which includes PSI5, LIN/CAN, and KNX transceiver.
In addition, the company offers ASIC design, automotive safety IC, engine management IC, and relay driver ICs, as well as interface ICs, including PSI5 transceiver; LIN / CAN transceiver; and KNX transceiver.
Further, it provides ambient light; electronic fuse controller; thermal management; and ultrasonic ranging solutions. The company serves automotive and non-automotive applications comprising smart home, industrial automation, robotics, and cybersecurity applications.
The company was founded in 1984 and is headquartered in Leverkusen, Germany.
Stock analysis
Elmos Semiconductor SE (ELG) currently trades at €114.20, while our model-based Fair Value estimate is €124.57, so the stock looks roughly fairly valued today (gap 8.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of €147.29 per share, and 9 of the 26 models we run sit above the €114.20 price.
Bear case: the Dividend Discount group reads lowest at €13.05, and 17 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: €76.06 (bear) to €186.68 (bull), the price of €114.20 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 62/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Elmos Semiconductor SE reported revenue of €583M in FY2025 versus €322M in FY2021, a compound +16.0%/yr. Reported net income was €101M in FY2025, compounding +26.2%/yr from FY2021.
Key figures
Market cap €2.0B Mid · P/E ratio 19.2 · P/S ratio 3.50 · EPS (TTM) €5.94 · Dividend yield 1.3% · Net margin 16.4% · Return on equity 18.0% · Return on assets (EBIT) 17.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 30% 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 9%, ELG screens cheaper than that median.
Fair Value models
Bear€76.06Fair Value €124.57Bull€186.68
Price €114.20 · Upside +9.1%
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 (€3.80 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
+0.3%
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.
+9.2%
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.
+20.2%
Start year 2020 (pandemic). Over 10 years: +10.2% a year
Revenue growth 22 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.
+7.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+45.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+44.1%
Dividend (yield on the price)1.3%
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.44.1% vs 21.9%, picking up
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.4% → 24%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what 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).
+12.7%
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.
+11.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +10.3% a year for the price and +8.7% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (56 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
AI conclusion: Solid margins and cash conversion point to operational efficiency, yet sparse public data and the lack of a clear moat leave long-term durability uncertain.
Main risk: Sustained cost pressure from the move into advanced lighting and robotics applications would keep hitting margins and prevent a return to earlier profitability levels.
Elmos has secured its first design wins for pixel-based OLED rear lights with a German premium OEM and locked in additional long-term wafer capacity. Yet second-quarter results showed revenue growth accompanied by a notable margin contraction from higher expenses. Will the push into advanced lighting and robotics applications lift profitability back toward earlier levels or sustain the cost pressure?
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 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+9.1% · Top 25%
Profitability
Return on equity (12 months)18.0% · Top 25%
Return on assets12.2% · Top 25%
Net margin (12 months)16.4% · Above median
Operating margin (12 months)16.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.2% · Below median
Dividend yield (12 months)1.3% · Above median
Balance sheet
Debt / equity0.13× · Above median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (12 months)19.2× · Cheaper than median
P/B3.40× · Pricier than median
P/S (12 months)3.50× · Cheaper than median
Price / free cash flow (fiscal year)22.0× · 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). "Elmos Semiconductor SE Fair Value". https://www.fairvalue-calculator.com/stock/ELG
Frequently asked questions
Is Elmos Semiconductor SE (ELG) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of €124.57 versus a price of €114.20, about +9% upside (fairly valued).
What is the fair value of ELG?
Our model-based fair value for Elmos Semiconductor SE is €124.57 (as of Nov 8, 2026), built from audited fundamentals. The current price: €114.20.
What is the quality score of ELG?
Elmos Semiconductor SE has a Quality Score of 62/100. 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 Elmos Semiconductor SE (ELG)?
Our model-based price target is the fair value of €124.57 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario €76.06, optimistic scenario €186.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Elmos Semiconductor SE stock forecast for 2026?
Our models put fair value at €124.57, about +9% upside versus a price of €114.20 (fairly valued). Cautious scenario €76.06, optimistic scenario €186.68. The calculation is refreshed regularly with new filings.
What is the revenue of Elmos Semiconductor SE (ELG)?
Elmos Semiconductor SE reported trailing-twelve-month revenue of about €625M (latest available figure, as of Nov 8, 2026).
Does Elmos Semiconductor SE pay a dividend?
Elmos Semiconductor SE currently shows a dividend yield of 1.31% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Elmos Semiconductor SE (ELG) and when is the ex-dividend date?
Elmos Semiconductor SE pays a dividend of €1.50 per share a year, a dividend yield of 1.3%. The last ex-dividend date was May 28, 2026. A dividend has been paid every year since 2011. The payout ratio is 25.3% of earnings. Free cash flow covers the dividend 3.84 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 Elmos Semiconductor SE (ELG)?
For today's price to be fair in a discounted-cash-flow model, Elmos Semiconductor SE would have to grow free cash flow by +12.7 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of ELG use?
Our models discount Elmos Semiconductor SE at 11.2 %: a base by market capitalisation (mid), damped by beta 1.71, country premium for Germany. 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 Elmos Semiconductor SE that is +12.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Elmos Semiconductor SE (ELG) delivered so far?
Over the past 5 years revenue at Elmos Semiconductor SE grew +20.2 % a year. The price currently implies free-cash-flow growth of +12.7 % 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 Elmos Semiconductor SE (ELG) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Elmos Semiconductor SE (+12.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Elmos Semiconductor SE (ELG)?
The free-cash-flow yield on the price is 5.06 %: that much free cash flow Elmos Semiconductor SE produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Elmos Semiconductor SE (ELG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Elmos Semiconductor SE it is €124.57 per share (as of Nov 8, 2026), against a price of €114.20. 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 Elmos Semiconductor SE stock overvalued or undervalued in 2026?
As of Nov 8, 2026, ELG trades below its calculated fair value: price €114.20, fair value €124.57, a gap of about +9% (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 ELG?
No. The price is what the market pays today (€114.20); the fair value is what the company's own numbers justify (€124.57). For Elmos Semiconductor SE the two are €10.37 per share apart. That gap is exactly why we show both numbers side by side.
How much is Elmos Semiconductor SE worth?
The market values Elmos Semiconductor SE at about €2.0B (market capitalisation, as of Nov 8, 2026). Per share that is €114.20; our models calculate a fair value of €124.57 per share.
What do the bullish and bearish scenarios say about ELG?
Our models span a range for Elmos Semiconductor SE: cautious scenario €76.06, base €124.57, optimistic €186.68 per share (as of Nov 8, 2026, price €114.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ELG?
Elmos Semiconductor SE trades at a price-to-earnings ratio of 19.2 (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 €124.57 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 17.2. Other multiples: PEG 9.8, P/B 3.4, P/S 3.5, EV/EBITDA 12.9.
What is the PEG ratio of ELG?
The PEG ratio of Elmos Semiconductor SE is 9.81 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Elmos Semiconductor SE (ELG)?
Balance-sheet figures for Elmos Semiconductor SE (as of Nov 8, 2026): return on equity 18.0%, debt of 0.13 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is ELG from its 52-week high?
Elmos Semiconductor SE trades at €114.20, about 44% below its 52-week high of €204.32 and 30% above the low of €87.88 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €124.57 is for.
Which stocks are comparable to Elmos Semiconductor SE?
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 Elmos Semiconductor SE stock attractive at the current price?
The data as of Nov 8, 2026: price €114.20, calculated fair value €124.57 (+9%), Quality Score 62/100, 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 ELG calculated?
We run Elmos Semiconductor SE 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 €124.57 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. Elmos Semiconductor SE currently trades 8% 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 Elmos Semiconductor SE (ELG)?
The closing price on Nov 6, 2026 was €114.20. Our model-based fair value is €124.57, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Elmos Semiconductor SE right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (€76.06 to €186.68) leaves room in how you read the outcome.
Where does the earnings growth of Elmos Semiconductor SE (ELG) come from?
Earnings per share at Elmos Semiconductor SE grew +25.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +13.3 %, EBIT margin +11.2 %, tax rate +0.2 %, residual (interest, one-offs) −0.7 %. 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 Elmos Semiconductor SE
How large is the market capitalisation of Elmos Semiconductor SE (ELG)?
The market capitalisation of Elmos Semiconductor SE is €2.0B. 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 Elmos Semiconductor SE (ELG)?
The price-to-sales ratio of Elmos Semiconductor SE is 3.50 (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 Elmos Semiconductor SE (ELG)?
Earnings per share at Elmos Semiconductor SE are €5.94 (price ÷ EPS = P/E 19.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Elmos Semiconductor SE (ELG)?
The dividend yield of Elmos Semiconductor SE is 1.3% (payout 25.3%). 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 Elmos Semiconductor SE (ELG)?
The net margin of Elmos Semiconductor SE is 16.4% (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 Elmos Semiconductor SE (ELG)?
The return on equity (ROE) of Elmos Semiconductor SE is 18.0% (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 Elmos Semiconductor SE (ELG)?
On an EBIT basis the return on assets of Elmos Semiconductor SE is 17.6% (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 Elmos Semiconductor SE (ELG)?
The operating margin of Elmos Semiconductor SE is 16.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Elmos Semiconductor SE (ELG)?
Revenue at Elmos Semiconductor SE is growing +11.2% versus a year earlier (3y avg +9.2%). 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 Elmos Semiconductor SE (ELG)?
Earnings per share at Elmos Semiconductor SE are growing −23.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Elmos Semiconductor SE (ELG) hold?
Elmos Semiconductor SE holds more cash than debt, €11.1M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Elmos Semiconductor SE in the live analysis
One click puts Elmos Semiconductor SE 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