EN DE

Davicom Semiconductor, Inc (3094) Fair Value & Analysis

Technology · TW · Market cap 3.2B TWD

DS Davicom Semiconductor, Inc 3094 · TW
Price36.95 TWD
Fair Value12.98 TWD
Upside-64.9%
Quality66/100
Watch Davicom Semiconductor, Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 11.7% net margin
generates free cash flow
0.65% dividend yield
Trails peers (2/12)
Narrow moat 36/100
Evidence: High Range 8.56 TWD – 12.98 TWD Share as image

Fair value as of: Jul 23, 2026

From 22 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 8.16 TWD to 12.98 TWD (+59.1%) since Jul 9, 2026. Share price −8.4% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (12.98 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

45.25 TWD 19.75 TWD Fair Value 12.98 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 19.75 TWD – 45.25 TWD · fair‑value band 8.56 TWD – 12.98 TWD · the 36.95 TWD price screens above the 12.98 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

Davicom Semiconductor, Inc (3094) currently trades at 36.95 TWD, while our model-based Fair Value estimate is 12.98 TWD, implying the stock looks roughly 64.9% overvalued today. The Quality Score stands at 66/100 (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, Davicom Semiconductor, Inc generated revenue of 183M TWD at a net margin of 11.7%. Revenue declined 8.5% year over year. It earns a return on equity of 2.1%. The balance sheet holds a net cash position of 612M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 8.56 TWD (bear case) to 12.98 TWD (bull case); at 36.95 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 1% below its 52-week high and 69% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -65%, 3094 screens cheaper 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
Residual Income 8.53 TWD 8.04 TWD 6.19 TWD 76
Growth DCF 11.34 TWD 12.41 TWD 14.18 TWD 72
Growth-Adj P/E 2.60 TWD 3.71 TWD 4.83 TWD 68
All 22 models by family
DCF Models
FCF DCF 11.21 TWD 12.32 TWD 14.31 TWD 38
Owner Earnings 11.34 TWD 12.49 TWD 14.57 TWD 31
5Y Revenue Exit 9.39 TWD 9.48 TWD 9.59 TWD 39
5Y EBITDA Exit 9.89 TWD 10.34 TWD 10.94 TWD 41
5Y P/E Exit 11.28 TWD 12.74 TWD 14.49 TWD 38
10Y Revenue Exit 10.11 TWD 10.24 TWD 10.33 TWD 36
10Y EBITDA Exit 10.41 TWD 10.76 TWD 11.11 TWD 37
10Y P/E Exit 11.23 TWD 12.21 TWD 13.14 TWD 35
Earnings-Based
Graham-Dodd 1.67 TWD 2.04 TWD 2.29 TWD 54
EPV 8.18 TWD 8.18 TWD 8.18 TWD 59
Multiples
P/E Multiple 3.67 TWD 4.90 TWD 6.12 TWD 63
P/S Multiple 3.12 TWD 4.16 TWD 5.21 TWD 58
P/B Multiple 3.12 TWD 4.16 TWD 5.21 TWD 55
EV/EBIT 8.19 TWD 8.19 TWD 8.19 TWD 53
EV/EBITDA 9.15 TWD 9.48 TWD 9.81 TWD 54
EV/Revenue 8.18 TWD 8.19 TWD 8.19 TWD 43
Asset-Based
NCAV (Graham) 6.16 TWD 8.26 TWD 12.33 TWD 50
Growth DCF
Growth DCF 11.34 TWD 12.41 TWD 14.18 TWD 72
Rev-Margin DCF 9.39 TWD 9.55 TWD 9.80 TWD 67
Economic Profit
Residual Income 8.53 TWD 8.04 TWD 6.19 TWD 76
ROIC Compounder 8.18 TWD 8.18 TWD 8.18 TWD 67
Growth Earnings
Growth-Adj P/E 2.60 TWD 3.71 TWD 4.83 TWD 68

Widest divergence: DCF Models (10.76 TWD) versus Earnings-Based (2.04 TWD). Highest evidence: Residual Income (76).

Notify me when 3094 reaches fair value

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

Key figures & financial health

Revenue (TTM) 183M TWD
Revenue growth (YoY) -8.5%
Net margin 11.7%
Return on equity 2.1%
Free cash flow 27.2M TWD FY2025
P/E ratio 134.0
More key figures
Operating margin 5.0%
EPS (TTM) 0.2400 TWD
Dividend yield 0.7%
EPS growth (YoY) +24.5%
Net cash 612M TWD FY2025

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 65 · Market factors (momentum, volatility) 72

Profitability 25
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 77
Distance to the 52-week high (market factor)
Net Issuance 77
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

Davicom Semiconductor, Inc., together with its subsidiaries, engages in the research, development, production, and sale of communication network integrated circuits in Taiwan and internationally.

Full company description

Davicom Semiconductor, Inc., together with its subsidiaries, engages in the research, development, production, and sale of communication network integrated circuits in Taiwan and internationally. The company offers ethernet, ethernet controllers, ethernet switches, and ethernet PHY; AIoT products, including EDGE AI SOC, and MCU; EPD drives and SOC; video decoders; FAX/Modem products, including chipsets and modules; and medical and apps, comprising smart hearing and the gateway. In addition, it provides wireless communication machinery and equipment manufacturing industry; and engages in investment and reinvestment activities. Davicom Semiconductor, Inc. was incorporated in 1996 and is headquartered in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Davicom Semiconductor, Inc reported revenue of 188M TWD in FY2025 versus 283M TWD in FY2021, a compound −9.8%/yr. Reported net income was 20.4M TWD in FY2025, compounding −26.5%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
188M TWD
Latest YoY
+13.2%
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.
−15.1%
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.
−4.3%
Avg. growth/yr (22Y) 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.
−1.1%
Revenue −9.8%/yr
FY21 283M TWD
FY22 307M TWD
FY23 243M TWD
FY24 166M TWD
FY25 188M TWD
Net income −26.5%/yr
FY21 69.7M TWD
FY22 69.0M TWD
FY23 50.7M TWD
FY24 14.4M TWD
FY25 20.4M TWD
Character of growth · EPS growth decomposed (2014-2025) −8.5 % p.a.
Revenue per share −4.2 pp

of which total revenue −4.4 pp · buybacks/dilution +0.1 pp

EBIT margin −16.9 pp
Tax rate +0.2 pp
Residual (interest, one-offs) +12.5 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).

3094 screens 65% overvalued. Compare with NVIDIA Corporation →

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). "Davicom Semiconductor, Inc Fair Value". https://www.fairvalue-calculator.com/stock/3094

Peer Group

Semiconductors · 318 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 66 · Above median
Fair Value upside −65% · Below median
Return on equity (TTM) 2% · Below median
Return on assets -0% · Below median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 0.7% · Below median

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 159.0× · Pricier than 75% of peers
P/B 3.09× · Pricier than median
P/S (TTM) 17.29× · Pricier than 75% of peers
P/FCF 3.6× · 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 0
FUTURE 0 · sector 60
PAST 8 · sector 25
HEALTH 0 · sector 97
DIVIDEND 13 · sector 22

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 Semiconductors stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $418.47 $208.16 -50%
Broadcom Inc 1AVGO €367.75 €121.25 -67%
Micron Technology, Inc 1MU €784.90 €185.67 -76%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €425.20 €56.33 -87%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare Davicom Semiconductor, Inc 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 Davicom Semiconductor, Inc (3094) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 12.98 TWD versus a price of 36.95 TWD, about −65% (overvalued).
What is the fair value of 3094?
Our model-based fair value for Davicom Semiconductor, Inc is 12.98 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 36.95 TWD.
What is the quality score of 3094?
Davicom Semiconductor, Inc has a Quality Score of 66/100. 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 Davicom Semiconductor, Inc (3094)?
Davicom Semiconductor, Inc reported trailing-twelve-month revenue of about 183M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 3094?
The net profit margin of Davicom Semiconductor, Inc is about 11.7%, meaning it keeps roughly 11.7% of revenue as net income. Based on the latest reported figures.
Does Davicom Semiconductor, Inc pay a dividend?
Davicom Semiconductor, Inc currently shows a dividend yield of about 0.65% 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 Davicom Semiconductor, Inc 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.