Dynacolor (5489) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Dynacolor TWD 31.47, price TWD 44.00, upside -28.5%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Dynacolor for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
DynaColor, Inc. engages in the development and sale of human and computer vision products for video security, machine vision systems, and robotic applications in Taiwan and internationally.
Show more
DynaColor, Inc. engages in the development and sale of human and computer vision products for video security, machine vision systems, and robotic applications in Taiwan and internationally. The company offers network surveillance products, including speed dome cameras, high megapixel IP cameras, and network video recorders, as well as video management software used in various places, such as retail stores, government facilities, schools, city halls, airports, military sites, prisons, parks, streets, banks, shopping malls, stadiums, and other security applications. It also provides machine vision cameras that offers multiple camera specifications and user interface options. The company was founded in 1991 and is headquartered in Taipei, Taiwan.
Stock analysis
Dynacolor (5489) currently trades at 44.00 TWD, while our model-based Fair Value estimate is 31.47 TWD, implying the stock looks roughly 39.8% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 33.64 TWD per share, and 1 of the 24 models we run sit above the 44.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 13.54 TWD, and 23 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: 24.45 TWD (bear) to 41.47 TWD (bull), the price of 44.00 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 66/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Dynacolor reported revenue of 1.7B TWD in FY2025 versus 1.7B TWD in FY2021, a compound −0.3%/yr. Reported net income was 199M TWD in FY2025, compounding +12.7%/yr from FY2021.
Key figures
Market cap 4.4B TWD (≈ $137M) · P/E ratio 20.4 · P/S ratio 2.41 · EPS (TTM) 2.16 TWD · Dividend yield 3.4% · Net margin 11.8% · Return on equity 9.8% · Return on assets (EBIT) 7.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 14% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −37% fair-value upside, at −28%, 5489 screens cheaper than that median.
Fair Value models
Bear 24.45 TWDFair Value 31.47 TWDBull 41.47 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.4846 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.Evidence ⓘEvidence = 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.
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.74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−6.3%
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.
−1.1%
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.
+7.5%
Start year 2020 (pandemic)
Revenue growth 8 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.
−3.3%
’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.
+8.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.8%
Dividend (yield on the price)3.4%
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.−2% → 12%
⚠ Revenue per share shrinking 3.2%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+5.0%
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 +3.4% 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.Consumer Electronics · 128 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside−26% · Below median
Profitability
Return on equity (TTM)10% · Above median
Return on assets4% · Above median
Net margin (TTM)12% · Top 25%
Operating margin (TTM)9% · Top 25%
Growth and dividend
Revenue growth14% · Above median
Dividend yield (TTM)3.4% · Above median
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (TTM)20.4× · Cheaper than median
P/B1.81× · Pricier than median
P/S (TTM)2.37× · Priciest 25%
P/FCF0.5× · Cheapest 25%
EV/EBITDA21.0× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 9
FUTURE (revenue growth)69· sector 6
PAST (return on equity)39· sector 18
HEALTH (low debt)100· sector 97
DIVIDEND (yield)68· sector 32
VALUE 0: the price sits above our fair-value range.
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). "Dynacolor Fair Value". https://www.fairvalue-calculator.com/stock/5489
Frequently asked questions
Is Dynacolor (5489) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 31.47 TWD versus a price of 44.00 TWD, about −28% upside (overvalued).
What is the fair value of 5489?
Our model-based fair value for Dynacolor is 31.47 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 44.00 TWD.
What is the quality score of 5489?
Dynacolor 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 price target for Dynacolor (5489)?
Our model-based price target is the fair value of 31.47 TWD (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 24.45 TWD, optimistic scenario 41.47 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Dynacolor stock forecast for 2026?
Our models put fair value at 31.47 TWD, about −28% upside versus a price of 44.00 TWD (overvalued). Cautious scenario 24.45 TWD, optimistic scenario 41.47 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Dynacolor (5489)?
Dynacolor reported trailing-twelve-month revenue of about 1.8B TWD (latest available figure, as of Sep 24, 2026).
Does Dynacolor pay a dividend?
Dynacolor currently shows a dividend yield of about 3.41% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Dynacolor (5489)?
For today's price to be fair in a discounted-cash-flow model, Dynacolor would have to grow free cash flow by +5.0 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 5489 use?
Our models discount Dynacolor at 11.8 %: a base by market capitalisation (micro), damped by beta 0.29, 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 Dynacolor that is +5.0 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Dynacolor (5489) delivered so far?
Over the past 5 years revenue at Dynacolor grew +7.5 % a year. The price currently implies +5.0 % per year free-cash-flow growth a 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 Dynacolor (5489) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Dynacolor (+5.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dynacolor (5489)?
The free-cash-flow yield on the price is 6.44 %: that much free cash flow Dynacolor produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dynacolor (5489)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dynacolor it is 31.47 TWD per share (as of Sep 24, 2026), against a price of 44.00 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Dynacolor stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5489 trades above its calculated fair value: price 44.00 TWD, fair value 31.47 TWD, a gap of about −28% (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 5489?
No. The price is what the market pays today (44.00 TWD); the fair value is what the company's own numbers justify (31.47 TWD). For Dynacolor the two are 12.53 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Dynacolor worth?
The market values Dynacolor at about 4.4B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 44.00 TWD; our models calculate a fair value of 31.47 TWD per share.
What do the bullish and bearish scenarios say about 5489?
Our models span a range for Dynacolor: cautious scenario 24.45 TWD, base 31.47 TWD, optimistic 41.47 TWD per share (as of Sep 24, 2026, price 44.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5489?
Dynacolor trades at a price-to-earnings ratio of 20.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 31.47 TWD is built from several models across several years. Other multiples: P/B 1.8, P/S 2.4, EV/EBITDA 21.0.
How solid is the balance sheet of Dynacolor (5489)?
Balance-sheet figures for Dynacolor (as of Sep 24, 2026): return on equity 9.8%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 5489 from its 52-week high?
Dynacolor trades at 44.00 TWD, about 35% below its 52-week high of 67.80 TWD and 14% above the low of 38.70 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 31.47 TWD is for.
Which stocks are comparable to Dynacolor?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG 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 Dynacolor stock attractive at the current price?
The data as of Sep 24, 2026: price 44.00 TWD, calculated fair value 31.47 TWD (−28%), Quality Score 66/100, from 24 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 5489 calculated?
We run Dynacolor through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 31.47 TWD, 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. Dynacolor 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 Dynacolor (5489)?
The closing price on Sep 24, 2026 was 44.00 TWD. Our model-based fair value is 31.47 TWD, about −28% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dynacolor right now?
The price sits above even our optimistic bull case (41.47 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.
Key figures of Dynacolor
How large is the market capitalisation of Dynacolor (5489)?
The market capitalisation of Dynacolor is 4.4B TWD (≈ $137M). 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 Dynacolor (5489)?
The price-to-sales ratio of Dynacolor is 2.41 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dynacolor (5489)?
Earnings per share at Dynacolor are 2.16 TWD (price ÷ EPS = P/E 20.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dynacolor (5489)?
The dividend yield of Dynacolor is 3.4% (payout 69.4%). 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 Dynacolor (5489)?
The net margin of Dynacolor is 11.8% (fiscal year 2025). 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 Dynacolor (5489)?
The return on equity (ROE) of Dynacolor is 9.8% (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 Dynacolor (5489)?
On an EBIT basis the return on assets of Dynacolor is 7.9% (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 Dynacolor (5489)?
The operating margin of Dynacolor is 8.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dynacolor (5489)?
Revenue at Dynacolor is growing +13.7% versus a year earlier (3y avg −1.1%). 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 Dynacolor (5489)?
Earnings per share at Dynacolor are growing +308% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Dynacolor (5489) hold?
Dynacolor holds more cash than debt, 863M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dynacolor in the live analysis
One click puts Dynacolor on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
