EN DE

Adda Corporation (3071) Fair Value & Analysis

Industrials · TW · Market cap 2.9B TWD

AC Adda Corporation 3071 · TWO
Price26.15 TWD
Fair Value11.98 TWD
Upside-54.2%
Quality60/100
Watch Adda Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.1% net margin
Low debt · generates free cash flow
3.05% dividend yield
Ranks above peers (9/14)
Narrow moat 38/100
Evidence: Medium Range 8.99 TWD – 14.98 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −11.2% over the past month.

A solid business, but screening 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (14.98 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

48.85 TWD 16.80 TWD Fair Value 11.98 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 16.80 TWD – 48.85 TWD · fair‑value band 8.99 TWD – 14.98 TWD · the 26.15 TWD price screens above the 11.98 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Adda Corporation (3071) currently trades at 26.15 TWD, while our model-based Fair Value estimate is 11.98 TWD, implying the stock looks roughly 54.2% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Industrials 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, Adda Corporation generated revenue of 2.5B TWD at a net margin of 3.1%. Revenue grew 30.7% year over year. It earns a return on equity of 4.8%. The balance sheet holds a net cash position of 436M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 8.99 TWD (bear case) to 14.98 TWD (bull case); at 26.15 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 28% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -54%, 3071 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 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 33.67 TWD 40.67 TWD 52.27 TWD 80
Residual Income 10.16 TWD 10.20 TWD 9.30 TWD 76
Rev-Margin DCF 27.08 TWD 32.63 TWD 39.58 TWD 74
All 24 models by family
DCF Models
FCF DCF 32.83 TWD 40.10 TWD 53.14 TWD 38
Owner Earnings 22.89 TWD 26.53 TWD 33.04 TWD 31
5Y Revenue Exit 27.08 TWD 32.15 TWD 39.48 TWD 39
5Y EBITDA Exit 32.69 TWD 41.86 TWD 54.00 TWD 41
5Y P/E Exit 25.52 TWD 29.44 TWD 34.18 TWD 38
10Y Revenue Exit 28.99 TWD 32.91 TWD 36.98 TWD 36
10Y EBITDA Exit 32.60 TWD 38.78 TWD 45.31 TWD 37
10Y P/E Exit 28.34 TWD 31.27 TWD 33.93 TWD 35
Earnings-Based
Graham-Dodd 3.88 TWD 4.74 TWD 5.33 TWD 54
EPV 19.04 TWD 20.00 TWD 20.82 TWD 59
Dividend Discount
Gordon GGM 7.11 TWD 7.75 TWD 8.72 TWD 70
DDM Multi-Stage 7.11 TWD 8.79 TWD 11.08 TWD 61
Multiples
P/E Multiple 8.99 TWD 11.98 TWD 14.98 TWD 63
P/S Multiple 7.27 TWD 9.70 TWD 12.12 TWD 58
P/B Multiple 7.27 TWD 9.70 TWD 12.12 TWD 55
EV/EBIT 28.70 TWD 33.95 TWD 39.19 TWD 53
EV/EBITDA 35.91 TWD 43.55 TWD 51.20 TWD 54
EV/Revenue 24.20 TWD 29.01 TWD 33.82 TWD 43
Asset-Based
NCAV (Graham) 6.81 TWD 9.12 TWD 13.61 TWD 50
Growth DCF
Growth DCF 33.67 TWD 40.67 TWD 52.27 TWD 80
Rev-Margin DCF 27.08 TWD 32.63 TWD 39.58 TWD 74
Economic Profit
Residual Income 10.16 TWD 10.20 TWD 9.30 TWD 76
ROIC Compounder 19.04 TWD 20.08 TWD 21.02 TWD 72
Growth Earnings
Growth-Adj P/E 6.35 TWD 9.06 TWD 11.78 TWD 68

Widest divergence: Growth DCF (32.63 TWD) versus Earnings-Based (4.74 TWD). Highest evidence: Growth DCF (80).

Notify me when 3071 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.5B TWD
Revenue growth (YoY) +30.7%
Net margin 3.1%
Return on equity 4.8%
Free cash flow 236M TWD FY2025
P/E ratio 58.7
More key figures
Operating margin 9.7%
EPS (TTM) 0.5700 TWD
EPS growth (YoY) +634%
Net cash 436M TWD FY2023

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

Quality Score breakdown

Overall quality 60/100

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

Profitability 30
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 60
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 81
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

Adda Corporation designs, manufactures, and sells electronic thermal management products primarily for the information technology industry worldwide. The company offers CPU cooler modules, blower fans, DC axial-flow/blower fans, AC axial-flow fans, and waterproof fans. It offers thermal modules accessories.

Full company description

Adda Corporation designs, manufactures, and sells electronic thermal management products primarily for the information technology industry worldwide. The company offers CPU cooler modules, blower fans, DC axial-flow/blower fans, AC axial-flow fans, and waterproof fans. It offers thermal modules accessories. The company's products are used in white goods, Pico projectors, dish washer dish dryers, and drones, as well for cooling technology in vehicles. Adda Corporation was incorporated in 1978 and is based in Pingtung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Adda Corporation reported revenue of 2.3B TWD in FY2025 versus 2.5B TWD in FY2021, a compound −1.8%/yr. Reported net income was 62.8M TWD in FY2025, compounding −25.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.3B TWD
Latest YoY
−5.8%
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.
−5.8%
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.
+1.9%
Avg. growth/yr (9Y) 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.
+0.4%
Revenue −1.8%/yr
FY21 2.5B TWD
FY22 2.8B TWD
FY23 2.4B TWD
FY24 2.5B TWD
FY25 2.3B TWD
Net income −25.4%/yr
FY21 203M TWD
FY22 228M TWD
FY23 133M TWD
FY24 88.9M TWD
FY25 62.8M TWD

3071 screens 54% overvalued. Compare with Contemporary Amperex Technology Co →

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). "Adda Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3071

Peer Group

Electrical Equipment & Parts · 531 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 60 · Above median
Fair Value upside −54% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 10% · Above median
Revenue growth 31% · Top 25%
Dividend yield (TTM) 3.1% · Top 25%
Debt / equity 0.09× · Higher than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 46.1× · Pricier than median
P/B 1.93× · Cheaper than median
P/S (TTM) 1.16× · Cheaper than median
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 5.1× · 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 57
PAST 19 · sector 26
HEALTH 95 · sector 97
DIVIDEND 61 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Adda Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Adda Corporation (3071) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 11.98 TWD versus a price of 26.15 TWD, about −54% (overvalued).
What is the fair value of 3071?
Our model-based fair value for Adda Corporation is 11.98 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 26.15 TWD.
What is the quality score of 3071?
Adda Corporation has a Quality Score of 60/100. 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 Adda Corporation (3071)?
Adda Corporation reported trailing-twelve-month revenue of about 2.5B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 3071?
The net profit margin of Adda Corporation is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.

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 Adda 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.