EN DE

U-Tech Media Corporation (3050) Fair Value & Analysis

Technology · TW · Market cap 1.8B TWD

UT U-Tech Media Corporation 3050 · TW
Price11.35 TWD
Fair Value1.41 TWD
Upside-87.6%
Quality28/100
Watch U-Tech Media Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -1.5% net margin
Moderate debt · generates free cash flow
1.97% dividend yield
Trails peers (3/14)
Narrow moat 13/100
Evidence: Medium Range 0.9775 TWD – 2.13 TWD Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price −8.8% over the past month.

Below-average quality, and screening another 88% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2.13 TWD). The favourable scenario is already priced in.
  • Weak quality (28/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (0.9775 TWD to 2.13 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

27.55 TWD 10.65 TWD Fair Value 1.41 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 10.65 TWD – 27.55 TWD · fair‑value band 0.9775 TWD – 2.13 TWD · the 11.35 TWD price screens above the 1.41 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

U-Tech Media Corporation (3050) currently trades at 11.35 TWD, while our model-based Fair Value estimate is 1.41 TWD, implying the stock looks roughly 87.6% overvalued today. The Quality Score stands at 28/100 (below-average 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: medium).

Over the trailing twelve months, U-Tech Media Corporation generated revenue of 1.2B TWD at a net margin of -1.5%. Revenue declined 7.1% year over year. Net debt stands at 872M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 0.9775 TWD (bear case) to 2.13 TWD (bull case); at 11.35 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 26% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -16% fair-value upside, at -88%, 3050 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (0.3600 TWD to 22.88 TWD). Read the values as a conservative anchor, not as a price target.
Model 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. Evidence
Highest evidence
Growth DCF 0.9600 TWD 1.34 TWD 1.92 TWD 80
Residual Income 9.99 TWD 9.09 TWD 5.59 TWD 76
Rev-Margin DCF 1.24 TWD 2.09 TWD 3.12 TWD 74
All 24 models by family
DCF Models
FCF DCF 0.9200 TWD 1.32 TWD 1.98 TWD 38
Owner Earnings 4.54 TWD 6.04 TWD 8.55 TWD 31
5Y Revenue Exit 1.24 TWD 2.06 TWD 3.24 TWD 39
5Y EBITDA Exit 8.58 TWD 14.74 TWD 22.89 TWD 41
5Y P/E Exit 0.4900 TWD 0.7500 TWD 1.07 TWD 38
10Y Revenue Exit 1.04 TWD 1.59 TWD 2.19 TWD 36
10Y EBITDA Exit 5.16 TWD 8.75 TWD 12.71 TWD 37
10Y P/E Exit 0.6700 TWD 0.8600 TWD 1.03 TWD 35
Earnings-Based
Graham-Dodd 0.2900 TWD 0.3600 TWD 0.4000 TWD 54
EPV 0.8300 TWD 1.00 TWD 1.14 TWD 59
Dividend Discount
Gordon GGM 3.88 TWD 4.19 TWD 4.64 TWD 70
DDM Multi-Stage 3.88 TWD 4.62 TWD 5.58 TWD 61
Multiples
P/E Multiple 0.6400 TWD 0.8500 TWD 1.07 TWD 63
P/S Multiple 0.5400 TWD 0.7300 TWD 0.9100 TWD 58
P/B Multiple 0.5400 TWD 0.7300 TWD 0.9100 TWD 55
EV/EBIT 2.66 TWD 3.68 TWD 4.70 TWD 53
EV/EBITDA 17.06 TWD 22.88 TWD 28.70 TWD 54
EV/Revenue 1.67 TWD 2.55 TWD 3.43 TWD 43
Asset-Based
NCAV (Graham) 7.90 TWD 10.58 TWD 15.79 TWD 50
Growth DCF
Growth DCF 0.9600 TWD 1.34 TWD 1.92 TWD 80
Rev-Margin DCF 1.24 TWD 2.09 TWD 3.12 TWD 74
Economic Profit
Residual Income 9.99 TWD 9.09 TWD 5.59 TWD 76
ROIC Compounder 0.8300 TWD 1.00 TWD 1.14 TWD 72
Growth Earnings
Growth-Adj P/E 0.4500 TWD 0.6500 TWD 0.8400 TWD 68

Widest divergence: Asset-Based (10.58 TWD) versus Earnings-Based (0.3600 TWD). Highest evidence: Growth DCF (80).

Notify me when 3050 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.2B TWD
Revenue growth (YoY) -7.1%
Net margin -1.5%
Return on equity 0.0%
Free cash flow 25.0M TWD FY2025
P/E ratio 288.8
More key figures
Operating margin -6.1%
EPS (TTM) 0.0400 TWD
Dividend yield 2.0%
EPS growth (YoY) +4.7%
Net debt 872M TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 28/100

Of which business quality 31 · Market factors (momentum, volatility) 37

Profitability 13
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 0
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

U-Tech Media Corporation, together with its subsidiaries, engages in the manufacture, processing, and sale of pre-recorded optical discs in Taiwan, the Americas, Australia, Asia, and internationally. It operates through Media Storage, Electricity Sales, Food and Beverage, Care Services, and Other segments.

Full company description

U-Tech Media Corporation, together with its subsidiaries, engages in the manufacture, processing, and sale of pre-recorded optical discs in Taiwan, the Americas, Australia, Asia, and internationally. It operates through Media Storage, Electricity Sales, Food and Beverage, Care Services, and Other segments. The company offers disc replication products, such as Blu-ray discs, DVD and CD videos, DVD and CD audios, and CD and DVD ROM; authoring solutions comprising computer graphics, video editing, and AV encoding/authoring solutions; stamper services, date transfer rate discs for optical drives, pick-up head test discs, and video and audio function test discs; packaging, including jewel case varieties, digipaks, vinyl and PVC sleeves, DVD boxes, and paper and cardboard sleeves; and printing services, including silk screen and off-set printings. It also engages in the transmission of electricity; caregiving; wine making; renewable energy self-powered equipment; management consulting; and international trade activities. U-Tech Media Corporation was founded in 1994 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

U-Tech Media Corporation reported revenue of 1.3B TWD in FY2025 versus 1.0B TWD in FY2021, a compound +5.6%/yr. Reported net income was 6.6M TWD in FY2025, compounding −52.7%/yr from FY2021.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.3B TWD
Latest YoY
+0.7%
Avg. growth/yr (3Y) 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.
+4.3%
Avg. growth/yr (5Y) 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.
+5.5%
Avg. growth/yr (23Y) 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.
−2.4%
Revenue +5.6%/yr
FY21 1.0B TWD
FY22 1.1B TWD
FY23 1.1B TWD
FY24 1.3B TWD
FY25 1.3B TWD
Net income −52.7%/yr
FY21 132M TWD
FY22 103M TWD
FY23 72.5M TWD
FY24 84.8M TWD
FY25 6.6M TWD
Character of growth · EPS growth decomposed (2015-2025) −15.4 % p.a.
Revenue per share −5.0 pp

of which total revenue +3.0 pp · buybacks/dilution −8.0 pp

EBIT margin −4.8 pp
Tax rate −0.2 pp
Residual (interest, one-offs) −5.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

3050 screens 88% overvalued. Compare with Apple Inc →

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). "U-Tech Media Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3050

Peer Group

Consumer Electronics · 129 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 28 · Bottom 25%
Fair Value upside −88% · Bottom 25%
Return on assets 0% · Below median
Net margin (TTM) -2% · Below median
Operating margin (TTM) -6% · Below median
Revenue growth -7% · Below median
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.63× · Higher than 75% of peers

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 288.8× · Pricier than 75% of peers
P/S (TTM) 0.05× · Cheaper than 75% of peers
P/FCF 2.2× · Pricier than median
EV/EBITDA 0.6× · Cheaper than 75% of peers
PEG 1.78× · Pricier than median

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 8
FUTURE 0 · sector 13
PAST 0 · sector 10
HEALTH 69 · sector 97
DIVIDEND 39 · sector 29

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 Consumer Electronics stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $313.33 $122.91 -61%
Samsung Electronics Co 005930 255,000 KRW 138,019 KRW -46%
Sony Group SONYN 366.00 MXN 468.94 MXN +28%
Xiaomi Corporation 1810 HK$26.88 HK$39.84 +48%
LG Electronics Inc 066570 179,000 KRW 101,531 KRW -43%
Sharetronic Data Technology Co 300857 ¥277.96 ¥35.89 -87%
Huaqin Co 603296 ¥78.20 ¥65.69 -16%
Goertek Inc 002241 ¥22.25 ¥18.86 -15%
LG Corp 003550 102,400 KRW 93,881 KRW -8%
Anker Innovations Limited 300866 ¥105.92 ¥78.52 -26%

Compare U-Tech Media Corporation 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 U-Tech Media Corporation (3050) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 1.41 TWD versus a price of 11.35 TWD, about −88% (overvalued).
What is the fair value of 3050?
Our model-based fair value for U-Tech Media Corporation is 1.41 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 11.35 TWD.
What is the quality score of 3050?
U-Tech Media Corporation has a Quality Score of 28/100. 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 U-Tech Media Corporation (3050)?
U-Tech Media Corporation reported trailing-twelve-month revenue of about 1.2B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 3050?
The net profit margin of U-Tech Media Corporation is about -1.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does U-Tech Media Corporation pay a dividend?
U-Tech Media Corporation currently shows a dividend yield of about 1.97% relative to its recent price (as of Jul 21, 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 U-Tech Media Corporation 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.