EN DE

eMemory Technology Inc (3529) Fair Value & Analysis

Technology · TW · Market cap 190B TWD

ET eMemory Technology Inc 3529 · TWO
Price2,725 TWD
Fair Value458.87 TWD
Upside-83.2%
Quality81/100
Watch eMemory Technology Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 50.8% net margin
generates free cash flow
0.79% dividend yield
Mixed vs. peers (6/13)
Wide moat 92/100
Evidence: High Range 353.18 TWD – 670.64 TWD Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 27 days ago

Share price +1.7% over the past month.

A strong business, but screening 83% overvalued on our models.

What matters now

  • A high-quality business (quality 81/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (670.64 TWD). The favourable scenario is already priced in.
  • A fairly wide model range (353.18 TWD to 670.64 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,675 TWD 717.79 TWD Fair Value 458.87 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range 717.79 TWD – 4,675 TWD · fair‑value band 353.18 TWD – 670.64 TWD · the 2,725 TWD price screens above the 458.87 TWD fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

eMemory Technology Inc (3529) currently trades at 2,725 TWD, while our model-based Fair Value estimate is 458.87 TWD, implying the stock looks roughly 83.2% overvalued today. The Quality Score stands at 81/100 (high 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, eMemory Technology Inc generated revenue of 4.0B TWD at a net margin of 50.8%. Revenue grew 20.0% year over year. It earns a return on equity of 48.8%. The balance sheet holds a net cash position of 2.7B TWD. Fundamentals as of Jul 13, 2026

Our scenario range runs from 353.18 TWD (bear case) to 670.64 TWD (bull case); at 2,725 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 43% below its 52-week high and 83% 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 -83%, 3529 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 BearBaseBull Evidence
Highest evidence
Residual Income 150.46 TWD 178.24 TWD 808.02 TWD 76
Growth DCF 383.26 TWD 660.46 TWD 1,146 TWD 72
Gordon GGM 201.94 TWD 419.87 TWD 666.08 TWD 70
All 26 models by family
DCF Models
FCF DCF 388.86 TWD 700.42 TWD 1,268 TWD 38
Owner Earnings 368.33 TWD 661.17 TWD 1,195 TWD 31
5Y Revenue Exit 215.77 TWD 308.89 TWD 430.05 TWD 39
5Y EBITDA Exit 357.83 TWD 611.90 TWD 937.29 TWD 41
5Y P/E Exit 400.95 TWD 703.88 TWD 1,061 TWD 38
10Y Revenue Exit 266.72 TWD 377.44 TWD 540.10 TWD 36
10Y EBITDA Exit 365.48 TWD 603.89 TWD 979.14 TWD 37
10Y P/E Exit 394.48 TWD 672.62 TWD 1,086 TWD 35
Earnings-Based
Graham-Dodd 174.07 TWD 904.06 TWD 1,250 TWD 54
Lynch FV 247.46 TWD 353.51 TWD 459.56 TWD 50
PEG = 1.0 247.46 TWD 353.51 TWD 459.56 TWD 46
EPV 297.74 TWD 339.48 TWD 376.00 TWD 59
Dividend Discount
Gordon GGM 201.94 TWD 419.87 TWD 666.08 TWD 70
DDM Multi-Stage 201.94 TWD 354.04 TWD 440.66 TWD 61
Multiples
P/E Multiple 383.97 TWD 511.96 TWD 639.95 TWD 63
P/S Multiple 96.63 TWD 128.84 TWD 161.05 TWD 58
P/B Multiple 115.74 TWD 154.32 TWD 192.90 TWD 55
EV/EBIT 454.42 TWD 590.13 TWD 725.84 TWD 53
EV/EBITDA 364.35 TWD 470.04 TWD 575.73 TWD 54
EV/Revenue 137.48 TWD 176.13 TWD 214.78 TWD 43
Asset-Based
NCAV (Graham) 25.72 TWD 34.46 TWD 51.44 TWD 50
Growth DCF
Growth DCF 383.26 TWD 660.46 TWD 1,146 TWD 72
Rev-Margin DCF 215.77 TWD 309.91 TWD 433.84 TWD 67
Economic Profit
Residual Income 150.46 TWD 178.24 TWD 808.02 TWD 76
ROIC Compounder 300.37 TWD 345.60 TWD 387.32 TWD 67
Growth Earnings
Growth-Adj P/E 361.11 TWD 515.87 TWD 670.64 TWD 68

Widest divergence: DCF Models (611.90 TWD) versus Asset-Based (34.46 TWD). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 4.0B TWD
Revenue growth (YoY) +20.0%
Net margin 50.8%
Return on equity 48.8%
Free cash flow 1.9B TWD FY2025
P/E ratio 135.1
More key figures
Operating margin 60.6%
EPS (TTM) 25.42 TWD
Dividend yield 0.6%
EPS growth (YoY) +29.2%
Net cash 2.7B TWD FY2023

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 81/100

Of which business quality 79 · Market factors (momentum, volatility) 43

Profitability 92
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 82
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

eMemory Technology Inc. engages in the research, development, manufacturing, and sales of embedded flash memory in Taiwan and internationally.

Full company description

eMemory Technology Inc. engages in the research, development, manufacturing, and sales of embedded flash memory in Taiwan and internationally. The company offers security products, such as NeoPUF, a hardware security technology; PUFrt, which delivers a secure hardware root of trust; PUFcc, a crypto coprocessor integrating key generation, storage, and encryption; PUFhsm, an embedded hardware security module; and PUFPQC for post-quantum security. It also provides PUF flash series, including SoC, protecting embedded, NAND, and NOR Flash; NeoBit, a programmable logic device; NeoFuse, an anti-fuse solution; NeoEE, a single-poly embedded memory device; NeoMTP, a single-poly embedded memory device; and EcoBit, an ultra-low-power embedded logic MTP solution. In addition, the company offers NeoFlash, a single-poly embedded NVM device; RRAM, an embedded EEPROM/Flash; and MRAM solutions. It serves 5G, AI, automotive, IoT, mobile computing, and security markets. eMemory Technology Inc. was incorporated in 2000 and is headquartered in Jhubei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

eMemory Technology Inc reported revenue of 3.8B TWD in FY2025 versus 2.4B TWD in FY2021, a compound +13.0%/yr. Reported net income was 1.9B TWD in FY2025, compounding +14.8%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.8B TWD
Latest YoY
+6.7%
Avg. growth/yr (3Y)
+6.2%
Avg. growth/yr (5Y)
+16.7%
Avg. growth/yr (19Y)
+15.3%
Revenue +13.0%/yr
FY21 2.4B TWD
FY22 3.2B TWD
FY23 3.1B TWD
FY24 3.6B TWD
FY25 3.8B TWD
Net income +14.8%/yr
FY21 1.1B TWD
FY22 1.6B TWD
FY23 1.5B TWD
FY24 1.8B TWD
FY25 1.9B TWD

3529 screens 83% 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). "eMemory Technology Inc Fair Value". https://www.fairvalue-calculator.com/stock/3529

Peer Group

Semiconductors · 319 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 81 · Top 25%
Fair Value upside −83% · Bottom 25%
Return on equity (TTM) 49% · Top 25%
Return on assets 28% · Top 25%
Net margin (TTM) 51% · Top 25%
Operating margin (TTM) 61% · Top 25%
Revenue growth 20% · Above median
Dividend yield (TTM) 0.8% · Below median

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 99.9× · Pricier than 75% of peers
P/B 49.57× · Pricier than 75% of peers
P/S (TTM) 47.24× · Pricier than 75% of peers
P/FCF 3.1× · Pricier than median
EV/EBITDA 76.0× · Pricier 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 60
PAST 100 · sector 24
HEALTH 0 · sector 97
DIVIDEND 16 · 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 13, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
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 eMemory Technology 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 eMemory Technology Inc (3529) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 458.87 TWD versus a price of 2,725 TWD, about −83% (overvalued).
What is the fair value of 3529?
Our model-based fair value for eMemory Technology Inc is 458.87 TWD (as of Jul 13, 2026), built from audited fundamentals. The current price is 2,725 TWD.
What is the quality score of 3529?
eMemory Technology Inc has a Quality Score of 81/100. 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 eMemory Technology Inc (3529)?
eMemory Technology Inc reported trailing-twelve-month revenue of about 4.0B TWD (latest available figure, as of Jul 13, 2026).
What is the net profit margin of 3529?
The net profit margin of eMemory Technology Inc is about 50.8%, meaning it keeps roughly 50.8% of revenue as net income. Based on the latest reported figures.
Does eMemory Technology Inc pay a dividend?
eMemory Technology Inc currently shows a dividend yield of about 0.58% relative to its recent price (as of Jul 13, 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 eMemory Technology 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.