EN DE

Visual Photonics Epitaxy Co (2455) Fair Value & Analysis

Technology · TW · Market cap 65.8B TWD

VP Visual Photonics Epitaxy Co 2455 · TW
Price364.00 TWD
Fair Value42.67 TWD
Upside-88.3%
Quality65/100
Watch Visual Photonics Epitaxy Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 16.5% net margin
Low debt · generates free cash flow
0.82% dividend yield
Mixed vs. peers (8/15)
Wide moat 68/100
Evidence: High Range 26.08 TWD – 63.98 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 42.78 TWD to 42.67 TWD (−0.3%) since Jul 7, 2026. Share price +8.7% over the past month.

A solid business, but screening 88% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (63.98 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (26.08 TWD to 63.98 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

444.00 TWD 52.30 TWD Fair Value 42.67 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 52.30 TWD – 444.00 TWD · fair‑value band 26.08 TWD – 63.98 TWD · the 364.00 TWD price screens above the 42.67 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Visual Photonics Epitaxy Co (2455) currently trades at 364.00 TWD, while our model-based Fair Value estimate is 42.67 TWD, implying the stock looks roughly 88.3% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Visual Photonics Epitaxy Co generated revenue of 3.5B TWD at a net margin of 16.5%. Revenue grew 20.9% year over year. It earns a return on equity of 16.4%. The balance sheet holds a net cash position of 337M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 26.08 TWD (bear case) to 63.98 TWD (bull case); at 364.00 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 226% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -88%, 2455 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 19.18 TWD 27.45 TWD 39.26 TWD 80
Residual Income 19.51 TWD 25.60 TWD 78.04 TWD 76
Rev-Margin DCF 27.63 TWD 45.19 TWD 65.13 TWD 74
All 24 models by family
DCF Models
FCF DCF 18.87 TWD 28.18 TWD 42.31 TWD 38
Owner Earnings 31.05 TWD 47.02 TWD 71.26 TWD 31
5Y Revenue Exit 27.63 TWD 45.42 TWD 68.30 TWD 39
5Y EBITDA Exit 37.08 TWD 63.04 TWD 93.44 TWD 41
5Y P/E Exit 33.51 TWD 56.38 TWD 80.40 TWD 38
10Y Revenue Exit 23.31 TWD 38.80 TWD 59.84 TWD 36
10Y EBITDA Exit 30.30 TWD 51.01 TWD 78.96 TWD 37
10Y P/E Exit 28.03 TWD 46.40 TWD 69.04 TWD 35
Earnings-Based
Graham-Dodd 20.15 TWD 61.43 TWD 81.52 TWD 54
Lynch FV 13.17 TWD 18.82 TWD 24.46 TWD 50
PEG = 1.0 13.17 TWD 18.82 TWD 24.46 TWD 46
EPV 30.19 TWD 34.91 TWD 39.04 TWD 59
Multiples
P/E Multiple 44.45 TWD 59.27 TWD 74.08 TWD 63
P/S Multiple 34.28 TWD 45.70 TWD 57.13 TWD 58
P/B Multiple 37.78 TWD 50.38 TWD 62.97 TWD 55
EV/EBIT 50.73 TWD 67.02 TWD 83.30 TWD 53
EV/EBITDA 52.50 TWD 69.37 TWD 86.25 TWD 54
EV/Revenue 33.86 TWD 47.57 TWD 61.28 TWD 43
Asset-Based
NCAV (Graham) 8.91 TWD 11.94 TWD 17.82 TWD 50
Growth DCF
Growth DCF 19.18 TWD 27.45 TWD 39.26 TWD 80
Rev-Margin DCF 27.63 TWD 45.19 TWD 65.13 TWD 74
Economic Profit
Residual Income 19.51 TWD 25.60 TWD 78.04 TWD 76
ROIC Compounder 32.12 TWD 40.15 TWD 49.55 TWD 72
Growth Earnings
Growth-Adj P/E 36.68 TWD 52.40 TWD 68.12 TWD 68

Widest divergence: Growth Earnings (52.40 TWD) versus Asset-Based (11.94 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.5B TWD
Revenue growth (YoY) +20.9%
Net margin 16.5%
Return on equity 16.4%
Free cash flow 278M TWD FY2025
P/E ratio 118.9
More key figures
Operating margin 23.6%
EPS (TTM) 2.96 TWD
Dividend yield 0.8%
EPS growth (YoY) +21.4%
Net cash 337M TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 62 · Market factors (momentum, volatility) 59

Profitability 59
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 5
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Visual Photonics Epitaxy Co., Ltd. engages in the research and development, manufacture, and sale of optoelectronic semiconductors and optoelectronic components products in Taiwan, the United States, China, and internationally.

Full company description

Visual Photonics Epitaxy Co., Ltd. engages in the research and development, manufacture, and sale of optoelectronic semiconductors and optoelectronic components products in Taiwan, the United States, China, and internationally. The company offers microelectronics epi wafers, including gallium arsenide (GaAs) heterojunction bipolar transistor (HBT), low turn-on voltage HBT, high voltage HBT, InP HBT and HEMT, GaAs pseudomorphic high electron mobility transistor (PHEMT) and BiHEMT, and GaN epi wafers. The company also provides optoelectronics epi wafers, such as GaAs PD, InGaAs PD and APD, Zn diffusion ready InGaAs PD and APD, long wavelength InGaAs PD, F-P and DFB LD, and VCSEL epi wafers; and solar cell epi wafers, as well as customerized epi foundry services. Visual Photonics Epitaxy Co., Ltd. was incorporated in 1996 and is based in Taoyuan City, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Visual Photonics Epitaxy Co reported revenue of 3.4B TWD in FY2025 versus 3.6B TWD in FY2021, a compound −1.6%/yr. Reported net income was 548M TWD in FY2025, compounding −10.5%/yr from FY2021.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.4B TWD
Latest YoY
+4.3%
Avg. growth/yr (3Y)
+9.1%
Avg. growth/yr (5Y)
+5.0%
Avg. growth/yr (23Y)
+10.3%
Revenue −1.6%/yr
FY21 3.6B TWD
FY22 2.6B TWD
FY23 2.7B TWD
FY24 3.2B TWD
FY25 3.4B TWD
Net income −10.5%/yr
FY21 855M TWD
FY22 545M TWD
FY23 450M TWD
FY24 671M TWD
FY25 548M TWD

2455 screens 88% overvalued. Compare with ASML Holding →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Visual Photonics Epitaxy Co Fair Value". https://www.fairvalue-calculator.com/stock/2455

Peer Group

Semiconductor Equipment & Materials · 211 stocks

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.

Quality Score 65 · Top 25%
Fair Value upside −88% · Bottom 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 17% · Above median
Operating margin (TTM) 24% · Top 25%
Revenue growth 21% · Above median
Dividend yield (TTM) 0.8% · Above median
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 113.0× · Pricier than 75% of peers
P/B 19.98× · Pricier than 75% of peers
P/S (TTM) 18.57× · Pricier than 75% of peers
P/FCF 7.4× · Pricier than median
EV/EBITDA 65.1× · Pricier than 75% of peers
PEG 0.83× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 58
PAST 66 · sector 30
HEALTH 91 · sector 96
DIVIDEND 16 · sector 16

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Visual Photonics Epitaxy Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Visual Photonics Epitaxy Co (2455) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 42.67 TWD versus a price of 364.00 TWD, about −88% (overvalued).
What is the fair value of 2455?
Our model-based fair value for Visual Photonics Epitaxy Co is 42.67 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 364.00 TWD.
What is the quality score of 2455?
Visual Photonics Epitaxy Co has a Quality Score of 65/100. 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 revenue of Visual Photonics Epitaxy Co (2455)?
Visual Photonics Epitaxy Co reported trailing-twelve-month revenue of about 3.5B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2455?
The net profit margin of Visual Photonics Epitaxy Co is about 16.5%, meaning it keeps roughly 16.5% of revenue as net income. Based on the latest reported figures.
Does Visual Photonics Epitaxy Co pay a dividend?
Visual Photonics Epitaxy Co currently shows a dividend yield of about 0.82% relative to its recent price (as of Jul 23, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Visual Photonics Epitaxy Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.