EN DE

Mildef Crete Inc (3213) Fair Value & Analysis

Technology · TW · Market cap 7.4B TWD

MC Mildef Crete Inc 3213 · TWO
Price138.00 TWD
Fair Value135.61 TWD
Upside-1.7%
Quality69/100
Watch Mildef Crete Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.7% net margin
Low debt · generates free cash flow
5.81% dividend yield
Ranks above peers (11/14)
Moderate moat 62/100
Evidence: High Range 102.56 TWD – 168.65 TWD Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price +3.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 102.56 TWD (bear) to 168.65 TWD (bull), base 135.61 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

142.50 TWD 30.77 TWD Fair Value 135.61 TWD Feb 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 30.77 TWD – 142.50 TWD · fair‑value band 102.56 TWD – 168.65 TWD · the 138.00 TWD price screens above the 135.61 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

Mildef Crete Inc (3213) currently trades at 138.00 TWD, while our model-based Fair Value estimate is 135.61 TWD, implying the stock looks roughly 1.7% fairly valued today. The Quality Score stands at 69/100 (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, Mildef Crete Inc generated revenue of 2.9B TWD at a net margin of 14.7%. Revenue declined 4.5% year over year. It earns a return on equity of 10.5%. The balance sheet holds a net cash position of 201M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 102.56 TWD (bear case) to 168.65 TWD (bull case); at 138.00 TWD, the current price sits within 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 2% below its 52-week high and 48% 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 -2%, 3213 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
Growth DCF 128.90 TWD 160.58 TWD 214.67 TWD 80
Residual Income 58.32 TWD 65.85 TWD 97.50 TWD 76
Rev-Margin DCF 110.17 TWD 146.05 TWD 191.28 TWD 74
All 24 models by family
DCF Models
FCF DCF 125.43 TWD 158.15 TWD 218.83 TWD 38
Owner Earnings 104.22 TWD 129.92 TWD 177.59 TWD 31
5Y Revenue Exit 110.17 TWD 144.15 TWD 193.70 TWD 39
5Y EBITDA Exit 117.34 TWD 156.37 TWD 208.17 TWD 41
5Y P/E Exit 123.57 TWD 166.98 TWD 218.87 TWD 38
10Y Revenue Exit 113.34 TWD 143.48 TWD 177.54 TWD 36
10Y EBITDA Exit 119.74 TWD 151.37 TWD 186.84 TWD 37
10Y P/E Exit 123.48 TWD 158.23 TWD 193.71 TWD 35
Earnings-Based
Graham-Dodd 50.30 TWD 85.92 TWD 104.91 TWD 54
EPV 87.42 TWD 97.03 TWD 105.32 TWD 59
Dividend Discount
Gordon GGM 52.70 TWD 65.54 TWD 78.58 TWD 70
DDM Multi-Stage 52.70 TWD 69.94 TWD 90.32 TWD 61
Multiples
P/E Multiple 110.95 TWD 147.93 TWD 184.92 TWD 63
P/S Multiple 92.25 TWD 123.00 TWD 153.75 TWD 58
P/B Multiple 94.31 TWD 125.74 TWD 157.18 TWD 55
EV/EBIT 145.00 TWD 184.48 TWD 223.96 TWD 53
EV/EBITDA 125.70 TWD 158.74 TWD 191.79 TWD 54
EV/Revenue 106.40 TWD 140.61 TWD 174.83 TWD 43
Asset-Based
NCAV (Graham) 32.14 TWD 43.07 TWD 64.29 TWD 50
Growth DCF
Growth DCF 128.90 TWD 160.58 TWD 214.67 TWD 80
Rev-Margin DCF 110.17 TWD 146.05 TWD 191.28 TWD 74
Economic Profit
Residual Income 58.32 TWD 65.85 TWD 97.50 TWD 76
ROIC Compounder 88.42 TWD 99.78 TWD 111.87 TWD 72
Growth Earnings
Growth-Adj P/E 78.49 TWD 112.13 TWD 145.77 TWD 68

Widest divergence: DCF Models (151.37 TWD) versus Asset-Based (43.07 TWD). Highest evidence: Growth DCF (80).

Notify me when 3213 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.9B TWD
Revenue growth (YoY) -4.5%
Net margin 14.7%
Return on equity 10.5%
Free cash flow 603M TWD FY2025
P/E ratio 17.2
More key figures
Operating margin 24.6%
EPS (TTM) 7.31 TWD
Dividend yield 5.8%
EPS growth (YoY) -8.2%
Net cash 201M TWD FY2023

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 70 · Market factors (momentum, volatility) 75

Profitability 49
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 77
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 84
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

Mildef Crete Inc., together with its subsidiaries, research, designs, plans, manufactures, sells, imports, and exports computer software, hardware, and peripheral equipment in Taiwan, Europe, Oceania, Asia, and the United States.

Full company description

Mildef Crete Inc., together with its subsidiaries, research, designs, plans, manufactures, sells, imports, and exports computer software, hardware, and peripheral equipment in Taiwan, Europe, Oceania, Asia, and the United States. It provides rugged IT (information technology) devices comprising workstations, laptops, tablets, handhelds, controllers, and accessories. The company also provides metal casings; batteries; and computer hardware and software installation, consulting, and investment services. Mildef Crete Inc. was incorporated in 1990 and is based in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mildef Crete Inc reported revenue of 2.9B TWD in FY2025 versus 2.8B TWD in FY2021, a compound +0.7%/yr. Reported net income was 434M TWD in FY2025, compounding −9.2%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.9B TWD
Latest YoY
+1.2%
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.
+2.2%
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.
−0.6%
Avg. growth/yr (10Y) 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.
+3.4%
Revenue +0.7%/yr
FY21 2.8B TWD
FY22 2.7B TWD
FY23 3.0B TWD
FY24 2.9B TWD
FY25 2.9B TWD
Net income −9.2%/yr
FY21 638M TWD
FY22 228M TWD
FY23 461M TWD
FY24 495M TWD
FY25 434M TWD

Watch 3213: get an alert when its fair value changes →

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). "Mildef Crete Inc Fair Value". https://www.fairvalue-calculator.com/stock/3213

Peer Group

Computer Hardware · 215 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 69 · Top 25%
Fair Value upside −2% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth -5% · Bottom 25%
Dividend yield (TTM) 5.8% · Top 25%

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 17.2× · Cheaper than median
P/B 1.95× · Pricier than median
P/S (TTM) 2.58× · Pricier than 75% of peers
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 10.8× · Cheaper 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 31 · sector 0
FUTURE 0 · sector 57
PAST 42 · sector 26
HEALTH 100 · sector 97
DIVIDEND 100 · sector 44

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

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare Mildef Crete 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 Mildef Crete Inc (3213) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 135.61 TWD versus a price of 138.00 TWD, about −2% (fairly valued).
What is the fair value of 3213?
Our model-based fair value for Mildef Crete Inc is 135.61 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 138.00 TWD.
What is the quality score of 3213?
Mildef Crete Inc has a Quality Score of 69/100. 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 Mildef Crete Inc (3213)?
Mildef Crete Inc reported trailing-twelve-month revenue of about 2.9B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 3213?
The net profit margin of Mildef Crete Inc is about 14.7%, meaning it keeps roughly 14.7% of revenue as net income. Based on the latest reported figures.
Does Mildef Crete Inc pay a dividend?
Mildef Crete Inc currently shows a dividend yield of about 5.22% 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 Mildef Crete 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.