U-Tech Media Corp (3050) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of U-Tech Media Corp TWD 2.37, price TWD 11.60, upside -79.6%, quality 28 out of 100. 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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range 10.65 TWD – 27.55 TWD · fair‑value band 1.82 TWD – 3.40 TWD · the 11.60 TWD price screens above the 2.37 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow U-Tech Media in your weekly email
Every Wednesday you see whether U-Tech Media 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.
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.
Show more
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.
Stock analysis
U-Tech Media Corp (3050) currently trades at 11.60 TWD, while our model-based Fair Value estimate is 2.37 TWD, 79.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 10.58 TWD per share, and 3 of the 24 models we run sit above the 11.60 TWD price.
Bear case: the Earnings-Based group reads lowest at 0.3600 TWD, and 21 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.82 TWD (bear) to 3.40 TWD (bull), the price of 11.60 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 28/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
U-Tech Media Corp 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.
Key figures
Market cap 1.8B TWD (≈ $56.3M) · P/E ratio 290.0 · P/S ratio 1.52 · EPS (TTM) 0.0400 TWD · Dividend yield 2.2% · Net margin 0.5% · Return on equity 0.0% · Return on assets (EBIT) 2.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −37% fair-value upside, at −80%, 3050 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (0.3600 TWD to 31.83 TWD). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear 1.82 TWDFair Value 2.37 TWDBull 3.40 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. 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.Evidence ⓘEvidence = 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.65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.7%
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.
+4.3%
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.
+5.5%
Start year 2020 (pandemic). Over 10 years: +2.9% a year
Revenue growth 23 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.
−2.4%
’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.
−56.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−58.3%
Dividend (yield on the price)2.2%
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.−58.3% vs −34.6%, 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.21% → 3%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+75.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +72.7% a year for the price.
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.Consumer Electronics · 117 stocks
Beats the industry median on 1/10 measures
Overall it trails its industry peers.
Valuation
Quality Score28 · Bottom 25%
Fair Value upside−79.6% · Bottom 25%
Profitability
Return on assets0.2% · Below median
Net margin (TTM)−1.5% · Below median
Operating margin (TTM)−6.1% · Bottom 25%
Growth and dividend
Revenue growth−7.1% · Bottom 25%
Dividend yield (TTM)2.2% · Above median
Balance sheet
Debt / equity0.63× · Highest 25%
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (TTM)290.0× · Priciest 25%
PEG1.78× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 7
FUTURE (revenue growth)0· sector 28
PAST (return on equity)0· sector 22
HEALTH (low debt)69· sector 96
DIVIDEND (yield)43· sector 33
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). "U-Tech Media Corp Fair Value". https://www.fairvalue-calculator.com/stock/3050
Frequently asked questions
Is U-Tech Media Corp (3050) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 2.37 TWD versus a price of 11.60 TWD, about −80% upside (overvalued).
What is the fair value of 3050?
Our model-based fair value for U-Tech Media Corp is 2.37 TWD (as of Sep 27, 2026), built from audited fundamentals. The current price: 11.60 TWD.
What is the quality score of 3050?
U-Tech Media Corp 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 price target for U-Tech Media Corp (3050)?
Our model-based price target is the fair value of 2.37 TWD (as of Sep 27, 2026) from 24 valuation models. Cautious scenario 1.82 TWD, optimistic scenario 3.40 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the U-Tech Media Corp stock forecast for 2026?
Our models put fair value at 2.37 TWD, about −80% upside versus a price of 11.60 TWD (overvalued). Cautious scenario 1.82 TWD, optimistic scenario 3.40 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of U-Tech Media Corp (3050)?
U-Tech Media Corp reported trailing-twelve-month revenue of about 1.2B TWD (latest available figure, as of Sep 27, 2026).
Does U-Tech Media Corp pay a dividend?
U-Tech Media Corp currently shows a dividend yield of about 2.16% relative to its recent price (as of Sep 27, 2026).
What growth is priced into U-Tech Media Corp (3050)?
For today's price to be fair in a discounted-cash-flow model, U-Tech Media Corp would have to grow free cash flow by +75.5 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.5 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 3050 use?
Our models discount U-Tech Media Corp at 11.8 %: a base by market capitalisation (micro), damped by beta 0.12, 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 U-Tech Media Corp that is +75.5 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has U-Tech Media Corp (3050) delivered so far?
Over the past 5 years revenue at U-Tech Media Corp grew +5.5 % a year. The price currently implies +75.5 % per year free-cash-flow growth a 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 U-Tech Media Corp (3050) growing?
The median revenue growth in the sector is +10.0 % a year. That is the yardstick for the growth priced into U-Tech Media Corp (+75.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of U-Tech Media Corp (3050)?
The free-cash-flow yield on the price is 0.33 %: that much free cash flow U-Tech Media Corp 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 U-Tech Media Corp (3050)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For U-Tech Media Corp it is 2.37 TWD per share (as of Sep 27, 2026), against a price of 11.60 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is U-Tech Media Corp stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 3050 trades above its calculated fair value: price 11.60 TWD, fair value 2.37 TWD, a gap of about −80% (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 3050?
No. The price is what the market pays today (11.60 TWD); the fair value is what the company's own numbers justify (2.37 TWD). For U-Tech Media Corp the two are 9.23 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is U-Tech Media Corp worth?
The market values U-Tech Media Corp at about 1.8B TWD (market capitalisation, as of Sep 27, 2026). Per share that is 11.60 TWD; our models calculate a fair value of 2.37 TWD per share.
What do the bullish and bearish scenarios say about 3050?
Our models span a range for U-Tech Media Corp: cautious scenario 1.82 TWD, base 2.37 TWD, optimistic 3.40 TWD per share (as of Sep 27, 2026, price 11.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3050?
U-Tech Media Corp trades at a price-to-earnings ratio of 290.0 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.37 TWD is built from several models across several years. Other multiples: PEG 1.8.
What is the PEG ratio of 3050?
The PEG ratio of U-Tech Media Corp is 1.78 (P/E divided by earnings growth, as of Sep 27, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of U-Tech Media Corp (3050)?
Balance-sheet figures for U-Tech Media Corp (as of Sep 27, 2026): return on equity 0.0%, debt of 0.63 per unit of equity. They feed the Quality Score of 28/100, which measures business quality independently of the share price.
How far is 3050 from its 52-week high?
U-Tech Media Corp trades at 11.60 TWD, about 24% below its 52-week high of 15.30 TWD and 9% above the low of 10.65 TWD (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 2.37 TWD is for.
Which stocks are comparable to U-Tech Media Corp?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics 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 U-Tech Media Corp stock attractive at the current price?
The data as of Sep 27, 2026: price 11.60 TWD, calculated fair value 2.37 TWD (−80%), Quality Score 28/100, 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 3050 calculated?
We run U-Tech Media Corp through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2.37 TWD, 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 14.5 % above its aggregate fair value. U-Tech Media 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 U-Tech Media Corp (3050)?
The closing price on Oct 2, 2026 was 11.60 TWD. Our model-based fair value is 2.37 TWD, about −80% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with U-Tech Media Corp right now?
The price sits above even our optimistic bull case (3.40 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. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (1.82 TWD to 3.40 TWD) leaves room in how you read the outcome.
Where does the earnings growth of U-Tech Media Corp (3050) come from?
Earnings per share at U-Tech Media Corp grew −15.4 % a year from 2015 to 2025. Broken into its drivers: revenue per share −5.0 %, EBIT margin −4.8 %, tax rate −0.2 %, residual (interest, one-offs) −6.3 %. 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 U-Tech Media Corp
How large is the market capitalisation of U-Tech Media Corp (3050)?
The market capitalisation of U-Tech Media Corp is 1.8B TWD (≈ $56.3M). 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 U-Tech Media Corp (3050)?
The price-to-sales ratio of U-Tech Media Corp is 1.52 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of U-Tech Media Corp (3050)?
Earnings per share at U-Tech Media Corp are 0.0400 TWD (price ÷ EPS = P/E 290.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of U-Tech Media Corp (3050)?
The dividend yield of U-Tech Media Corp is 2.2%. 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 U-Tech Media Corp (3050)?
The net margin of U-Tech Media Corp is 0.5% (fiscal year 2025). 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 U-Tech Media Corp (3050)?
The return on equity (ROE) of U-Tech Media Corp is 0.0% (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 U-Tech Media Corp (3050)?
On an EBIT basis the return on assets of U-Tech Media Corp is 2.1% (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 U-Tech Media Corp (3050)?
The operating margin of U-Tech Media Corp is −6.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at U-Tech Media Corp (3050)?
Revenue at U-Tech Media Corp is growing −7.1% versus a year earlier (3y avg +4.3%). 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 U-Tech Media Corp (3050)?
Earnings per share at U-Tech Media Corp are growing +4.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does U-Tech Media Corp (3050) carry?
The net debt of U-Tech Media Corp is 872M TWD (fiscal year 2025, ≈ 34.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
