EN DE

DynaColor, Inc (5489) Fair Value & Analysis

Technology · TW · Market cap 4.4B TWD

DI DynaColor, Inc 5489 · TWO
Price42.65 TWD
Fair Value36.15 TWD
Upside-15.2%
Quality65/100
Watch DynaColor, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.5% net margin
Low debt · generates free cash flow
3.31% dividend yield
Ranks above peers (10/14)
Narrow moat 44/100
Evidence: High Range 28.82 TWD – 45.97 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −30.9% over the past month.

A solid business, but screening 15% overvalued on our models.

What matters now

  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from 28.82 TWD (bear) to 45.97 TWD (bull), base 36.15 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 65/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

67.80 TWD 26.49 TWD Fair Value 36.15 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 26.49 TWD – 67.80 TWD · fair‑value band 28.82 TWD – 45.97 TWD · the 42.65 TWD price screens above the 36.15 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

DynaColor, Inc (5489) currently trades at 42.65 TWD, while our model-based Fair Value estimate is 36.15 TWD, implying the stock looks roughly 15.2% overvalued today. The Quality Score stands at 65/100 (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, DynaColor, Inc generated revenue of 1.7B TWD at a net margin of 10.5%. Revenue grew 12.5% year over year. It earns a return on equity of 7.6%. The balance sheet holds a net cash position of 863M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 28.82 TWD (bear case) to 45.97 TWD (bull case); at 42.65 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 20% below its 52-week high and 12% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -16% fair-value upside, at -15%, 5489 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 31.13 TWD 40.47 TWD 55.94 TWD 80
Residual Income 20.02 TWD 21.59 TWD 24.43 TWD 76
Rev-Margin DCF 22.02 TWD 29.19 TWD 38.18 TWD 74
All 24 models by family
DCF Models
FCF DCF 30.01 TWD 39.71 TWD 57.10 TWD 38
Owner Earnings 25.23 TWD 33.18 TWD 47.44 TWD 31
5Y Revenue Exit 22.02 TWD 28.55 TWD 37.99 TWD 39
5Y EBITDA Exit 25.57 TWD 34.68 TWD 46.76 TWD 41
5Y P/E Exit 31.27 TWD 44.55 TWD 60.42 TWD 38
10Y Revenue Exit 24.71 TWD 29.78 TWD 35.02 TWD 36
10Y EBITDA Exit 27.18 TWD 33.49 TWD 40.06 TWD 37
10Y P/E Exit 30.56 TWD 39.45 TWD 47.89 TWD 35
Earnings-Based
Graham-Dodd 13.77 TWD 16.82 TWD 18.93 TWD 54
EPV 20.02 TWD 22.62 TWD 24.87 TWD 59
Dividend Discount
Gordon GGM 15.97 TWD 17.41 TWD 19.58 TWD 70
DDM Multi-Stage 15.97 TWD 19.74 TWD 24.88 TWD 61
Multiples
P/E Multiple 33.40 TWD 44.53 TWD 55.67 TWD 63
P/S Multiple 15.43 TWD 20.57 TWD 25.71 TWD 58
P/B Multiple 25.81 TWD 34.41 TWD 43.02 TWD 55
EV/EBIT 30.75 TWD 39.83 TWD 48.90 TWD 53
EV/EBITDA 25.83 TWD 33.27 TWD 40.71 TWD 54
EV/Revenue 17.91 TWD 24.08 TWD 30.25 TWD 43
Asset-Based
NCAV (Graham) 11.92 TWD 15.97 TWD 23.83 TWD 50
Growth DCF
Growth DCF 31.13 TWD 40.47 TWD 55.94 TWD 80
Rev-Margin DCF 22.02 TWD 29.19 TWD 38.18 TWD 74
Economic Profit
Residual Income 20.02 TWD 21.59 TWD 24.43 TWD 76
ROIC Compounder 20.02 TWD 22.62 TWD 25.20 TWD 72
Growth Earnings
Growth-Adj P/E 23.54 TWD 33.64 TWD 43.73 TWD 68

Widest divergence: Growth Earnings (33.64 TWD) versus Asset-Based (15.97 TWD). Highest evidence: Growth DCF (80).

Notify me when 5489 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.7B TWD
Revenue growth (YoY) +12.5%
Net margin 10.5%
Return on equity 7.6%
Free cash flow 282M TWD FY2025
P/E ratio 22.4
More key figures
Operating margin 6.1%
EPS (TTM) 1.99 TWD
Dividend yield 3.3%
EPS growth (YoY) -38.3%
Net cash 863M TWD FY2023

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

Quality Score breakdown

Overall quality 65/100

Of which business quality 67 · Market factors (momentum, volatility) 51

Profitability 44
Margins and returns on capital today
Quality Growth 15
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 80
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DynaColor, Inc 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.

Growth Quality 74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.7B TWD
Latest YoY
−6.3%
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.
−1.1%
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.
+7.5%
Avg. growth/yr (8Y) 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.
−3.3%
Revenue −0.3%/yr
FY21 1.7B TWD
FY22 1.7B TWD
FY23 1.5B TWD
FY24 1.8B TWD
FY25 1.7B TWD
Net income +12.7%/yr
FY21 124M TWD
FY22 289M TWD
FY23 62.4M TWD
FY24 237M TWD
FY25 199M TWD

5489 screens 15% overvalued. Compare with Apple Inc →

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). "DynaColor, Inc Fair Value". https://www.fairvalue-calculator.com/stock/5489

Peer Group

Consumer Electronics · 129 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 65 · Top 25%
Fair Value upside −15% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 4% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 6% · Above median
Revenue growth 13% · Above median
Dividend yield (TTM) 3.3% · Top 25%

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 22.4× · Pricier than median
P/B 1.87× · Pricier than median
P/S (TTM) 2.53× · Pricier than 75% of peers
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 19.0× · 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 13 · sector 8
FUTURE 63 · sector 13
PAST 30 · sector 10
HEALTH 100 · sector 97
DIVIDEND 66 · sector 29

Insider activity: 40/100

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

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $313.33 $122.91 -61%
Samsung Electronics Co 005930 255,000 KRW 138,019 KRW -46%
Sony Group SONYN 366.00 MXN 468.94 MXN +28%
Xiaomi Corporation 1810 HK$26.88 HK$39.84 +48%
LG Electronics Inc 066570 179,000 KRW 101,531 KRW -43%
Sharetronic Data Technology Co 300857 ¥277.96 ¥35.89 -87%
Huaqin Co 603296 ¥78.20 ¥65.69 -16%
Goertek Inc 002241 ¥22.25 ¥18.86 -15%
LG Corp 003550 102,400 KRW 93,881 KRW -8%
Anker Innovations Limited 300866 ¥105.92 ¥78.52 -26%

Compare DynaColor, 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 DynaColor, Inc (5489) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 36.15 TWD versus a price of 42.65 TWD, about −15% (overvalued).
What is the fair value of 5489?
Our model-based fair value for DynaColor, Inc is 36.15 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 42.65 TWD.
What is the quality score of 5489?
DynaColor, Inc has a Quality Score of 65/100. 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 DynaColor, Inc (5489)?
DynaColor, Inc reported trailing-twelve-month revenue of about 1.7B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5489?
The net profit margin of DynaColor, Inc is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. Based on the latest reported figures.
Does DynaColor, Inc pay a dividend?
DynaColor, Inc currently shows a dividend yield of about 3.80% 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 DynaColor, 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.