Nichidenbo Corp (3090) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nichidenbo Corp stock TWD 55.56, price TWD 126, that is 55.7% below the price, quality 39 out of 100. Rating: strongly overvalued. 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 38.33 TWD – 340.00 TWD · fair‑value band 31.48 TWD – 88.33 TWD · the 125.50 TWD price screens above the 55.56 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Nichidenbo in your weekly email
Every Wednesday you see whether Nichidenbo 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.
Nichidenbo Corporation engages in the distribution of electronic components worldwide. It offers aluminum, ceramic, plastic, film, and solid electrolytic capacitors; surge absorber, high-frequency inductors; metal oxide varistors; and choke coils.
Show moreShow less
The company also provides SP-CAP, OS-CON, DIP EC, SMD PCC, energy polymer CAP, chip resistors, switch button, SMD resistor, tact switch, POS-CAP, HYBRID CAP, SMD EC, and film CAP, as well as batteries and electrical and other institutional products.
In addition, it offers power and RF inductor, power transformer, signal magnetic, EMC coils, sensor, actuator, integrated power and vehicle-mounted modules, magnetic material, ceramic, EMS, flexible connection, and components for medical equipment.
Nichidenbo Corporation was founded in 1993 and is based in New Taipei City, Taiwan.
Stock analysis
Nichidenbo Corp (3090) currently trades at 125.50 TWD, while our model-based Fair Value estimate is 55.56 TWD, 56% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 98.01 TWD per share, and 0 of the 26 models we run sit above the 125.50 TWD price.
Bear case: the Asset-Based group reads lowest at 13.72 TWD, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 31.48 TWD (bear) to 88.33 TWD (bull), the price of 125.50 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 39/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Nichidenbo Corp reported revenue of 15.7B TWD in FY2025 versus 10.9B TWD in FY2021, a compound +9.6%/yr. Reported net income was 1.3B TWD in FY2025, compounding +11.2%/yr from FY2021.
Key figures
Market cap 44.0B TWD (≈ $1.3B) Small · P/E ratio 15.9 · P/S ratio 2.51 · EPS (TTM) 7.87 TWD · Dividend yield 3.8% · Net margin 12.4% · Return on equity 17.7% · Return on assets (EBIT) 10.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 56% 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 −56%, 3090 screens richer than that median.
Fair Value models
Bear31.48 TWDFair Value 55.56 TWDBull88.33 TWD
Price 125.50 TWD · Downside -55.7%
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 (2.62 TWD 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.
Best data coverage
FCF DCF13.96 TWD18.35 TWD24.36 TWD82
Growth DCF13.86 TWD17.74 TWD22.72 TWD80
Owner Earnings27.61 TWD39.04 TWD54.67 TWD77
All 26 models by family
DCF Models
FCF DCF13.96 TWD18.35 TWD24.36 TWD82
Owner Earnings27.61 TWD39.04 TWD54.67 TWD77
5Y Revenue Exit37.03 TWD65.37 TWD103.92 TWD71
5Y EBITDA Exit48.73 TWD88.66 TWD138.34 TWD73
5Y P/E Exit56.64 TWD104.41 TWD158.20 TWD69
10Y Revenue Exit25.50 TWD46.36 TWD78.16 TWD64
10Y EBITDA Exit33.22 TWD60.62 TWD101.88 TWD66
10Y P/E Exit37.64 TWD70.26 TWD115.57 TWD62
Earnings-Based
Graham-Dodd29.62 TWD121.99 TWD166.19 TWD64
Lynch FV30.71 TWD43.87 TWD57.03 TWD61
PEG = 1.030.71 TWD43.87 TWD57.03 TWD57
EPV36.93 TWD40.69 TWD43.73 TWD74
Dividend Discount
Gordon GGM21.52 TWD35.93 TWD46.52 TWD68
DDM Multi-Stage21.52 TWD34.13 TWD38.66 TWD67
Multiples
P/E Multiple91.48 TWD121.97 TWD152.46 TWD63
P/S Multiple55.54 TWD74.05 TWD92.57 TWD58
P/B Multiple76.39 TWD101.85 TWD127.31 TWD55
EV/EBIT91.82 TWD124.94 TWD158.07 TWD66
EV/EBITDA68.73 TWD94.16 TWD119.59 TWD67
EV/Revenue42.69 TWD64.22 TWD85.75 TWD53
Asset-Based
NCAV (Graham)9.06 TWD13.72 TWD17.15 TWD54
Growth DCF
Growth DCF13.86 TWD17.74 TWD22.72 TWD80
Rev-Margin DCF37.03 TWD64.25 TWD97.90 TWD71
Economic Profit
Residual Income37.43 TWD39.63 TWD43.55 TWD76
ROIC Compounder36.93 TWD40.69 TWD43.73 TWD72
Growth Earnings
Growth-Adj P/E63.14 TWD90.20 TWD117.26 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+29.5%
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.
+14.6%
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.
+11.2%
Start year 2020 (pandemic)
Revenue growth 7 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.
+5.7%
’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.
+13.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.1%
Dividend (yield on the price)3.8%
Per share before 2018divided by the spin-off factor 1.07
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.10.1% vs 10.3%, steady
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.9% → 10%
Pace: the 5-year rate starts in 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).
+68.2%
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 +65.6% 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.Electronic Components · 651 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−55.7% · Below median
Profitability
Return on equity (12 months)17.7% · Top 25%
Return on assets6.2% · Above median
Net margin (12 months)12.4% · Above median
Operating margin (12 months)11.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)26.7% · Above median
Dividend yield (12 months)3.8% · Top 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
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). "Nichidenbo Corp Fair Value". https://www.fairvalue-calculator.com/stock/3090
Frequently asked questions
Is Nichidenbo Corp (3090) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 55.56 TWD versus a price of 125.50 TWD, about 56% lower (overvalued).
What is the fair value of 3090?
Our model-based fair value for Nichidenbo Corp is 55.56 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 125.50 TWD.
What is the quality score of 3090?
Nichidenbo Corp has a Quality Score of 39/100. 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 Nichidenbo Corp (3090)?
Our model-based price target is the fair value of 55.56 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 31.48 TWD, optimistic scenario 88.33 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Nichidenbo Corp stock forecast for 2026?
Our models put fair value at 55.56 TWD, about 56% lower versus a price of 125.50 TWD (overvalued). Cautious scenario 31.48 TWD, optimistic scenario 88.33 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Nichidenbo Corp (3090)?
Nichidenbo Corp reported trailing-twelve-month revenue of about 17.5B TWD (latest available figure, as of Nov 8, 2026).
Does Nichidenbo Corp pay a dividend?
Nichidenbo Corp currently shows a dividend yield of 3.82% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Nichidenbo Corp (3090) and when is the ex-dividend date?
Nichidenbo Corp pays a dividend of 4.80 TWD per share a year, a dividend yield of 3.8%. The last ex-dividend date was Jul 2, 2026. The payout ratio is 61.0% of earnings. Free cash flow covers the dividend 0.13 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Nichidenbo Corp (3090)?
For today's price to be fair in a discounted-cash-flow model, Nichidenbo Corp would have to grow free cash flow by +68.2 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 3090 use?
Our models discount Nichidenbo Corp at 12.6 %: a base by market capitalisation (small), damped by beta 1.27, 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 Nichidenbo Corp that is +68.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Nichidenbo Corp (3090) delivered so far?
Over the past 5 years revenue at Nichidenbo Corp grew +11.2 % a year. The price currently implies free-cash-flow growth of +68.2 % 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 Nichidenbo Corp (3090) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Nichidenbo Corp (+68.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nichidenbo Corp (3090)?
The free-cash-flow yield on the price is 0.48 %: that much free cash flow Nichidenbo Corp produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nichidenbo Corp (3090)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nichidenbo Corp it is 55.56 TWD per share (as of Nov 8, 2026), against a price of 125.50 TWD. 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 Nichidenbo Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 3090 trades above its calculated fair value: price 125.50 TWD, fair value 55.56 TWD, a gap of about −56% (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 3090?
No. The price is what the market pays today (125.50 TWD); the fair value is what the company's own numbers justify (55.56 TWD). For Nichidenbo Corp the two are 69.94 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Nichidenbo Corp worth?
The market values Nichidenbo Corp at about 44.0B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 125.50 TWD; our models calculate a fair value of 55.56 TWD per share.
What do the bullish and bearish scenarios say about 3090?
Our models span a range for Nichidenbo Corp: cautious scenario 31.48 TWD, base 55.56 TWD, optimistic 88.33 TWD per share (as of Nov 8, 2026, price 125.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3090?
Nichidenbo Corp trades at a price-to-earnings ratio of 15.9 (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 55.56 TWD is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 15.4. Other multiples: P/B 3.2, P/S 2.5, EV/EBITDA 21.5.
How solid is the balance sheet of Nichidenbo Corp (3090)?
Balance-sheet figures for Nichidenbo Corp (as of Nov 8, 2026): return on equity 17.7%. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is 3090 from its 52-week high?
Nichidenbo Corp trades at 125.50 TWD, about 63% below its 52-week high of 340.00 TWD and 56% above the low of 80.60 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 55.56 TWD is for.
Which stocks are comparable to Nichidenbo Corp?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta 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 Nichidenbo Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 125.50 TWD, calculated fair value 55.56 TWD (−56%), Quality Score 39/100, 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 3090 calculated?
We run Nichidenbo Corp 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 55.56 TWD 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. Nichidenbo 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 Nichidenbo Corp (3090)?
The closing price on Nov 6, 2026 was 125.50 TWD. Our model-based fair value is 55.56 TWD, about 56% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nichidenbo Corp right now?
The price sits above even our optimistic bull case (88.33 TWD). The favourable scenario is already priced in. Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (31.48 TWD to 88.33 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Where does the earnings growth of Nichidenbo Corp (3090) come from?
Earnings per share at Nichidenbo Corp grew +8.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.2 %, EBIT margin +7.3 %, tax rate −0.6 %, residual (interest, one-offs) −0.5 %. 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 Nichidenbo Corp
How large is the market capitalisation of Nichidenbo Corp (3090)?
The market capitalisation of Nichidenbo Corp is 44.0B TWD (≈ $1.3B). 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 Nichidenbo Corp (3090)?
The price-to-sales ratio of Nichidenbo Corp is 2.51 (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 Nichidenbo Corp (3090)?
Earnings per share at Nichidenbo Corp are 7.87 TWD (price ÷ EPS = P/E 15.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nichidenbo Corp (3090)?
The dividend yield of Nichidenbo Corp is 3.8% (payout 61.0%). 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 Nichidenbo Corp (3090)?
The net margin of Nichidenbo Corp is 12.4% (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 Nichidenbo Corp (3090)?
The return on equity (ROE) of Nichidenbo Corp is 17.7% (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 Nichidenbo Corp (3090)?
On an EBIT basis the return on assets of Nichidenbo Corp is 10.4% (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 Nichidenbo Corp (3090)?
The operating margin of Nichidenbo Corp is 11.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nichidenbo Corp (3090)?
Revenue at Nichidenbo Corp is growing +26.7% versus a year earlier (3y avg +14.6%). 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 Nichidenbo Corp (3090)?
Earnings per share at Nichidenbo Corp are growing +466% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nichidenbo Corp (3090) carry?
The net debt of Nichidenbo Corp is 2.2B TWD (fiscal year 2025, ≈ 12.5 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
Watch Nichidenbo Corp in the live analysis
One click puts Nichidenbo Corp 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