Darwin Precisions Corp (6120) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Darwin Precisions Corp TWD 7.28, price TWD 12.75, upside -42.9%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Darwin Precisions Corp 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
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 8.16 TWD – 19.05 TWD · fair‑value band 7.08 TWD – 7.61 TWD · the 12.75 TWD price screens above the 7.28 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Darwin Precisions in your weekly email
Every Wednesday you see whether Darwin Precisions is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Darwin Precisions Corporation, together with its subsidiaries, designs, manufactures, assembles, processes, and trades in backlight modules, computer peripherals, and communication equipment in Taiwan, Korea, Japan, China, and internationally. The company offers system integration products for mobility, healthcare, retail, and education application.
Show more
Darwin Precisions Corporation, together with its subsidiaries, designs, manufactures, assembles, processes, and trades in backlight modules, computer peripherals, and communication equipment in Taiwan, Korea, Japan, China, and internationally. The company offers system integration products for mobility, healthcare, retail, and education application. It also designs, manufactures, and sells LCD and backlight modules, LCD TVs, and related components; manufactures, sells, and trades in precision plastic parts; provides services of information software, data processing, and electronic information supply; and provides wholesale and retail sale of cosmetics. The company was formerly known as Forhouse Corporation and changed its name to Darwin Precisions Corporation in 2015. Darwin Precisions Corporation was incorporated in 1989 and is headquartered in Hsinchu City, Taiwan.
Stock analysis
Darwin Precisions Corp (6120) currently trades at 12.75 TWD, while our model-based Fair Value estimate is 7.28 TWD, implying the stock looks roughly 75.1% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 9.85 TWD per share, and 3 of the 12 models we run sit above the 12.75 TWD price.
Bear case: the Dividend Discount group reads lowest at 2.07 TWD, and 9 of the 12 models stay below the price. Evidence for this calculation is low.
Scenario range: 7.08 TWD (bear) to 7.61 TWD (bull), the price of 12.75 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 47/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Darwin Precisions Corp reported revenue of 17.1B TWD in FY2025 versus 20.3B TWD in FY2021, a compound −4.2%/yr. Reported net income was −121M TWD in FY2025.
Key figures
Market cap 7.8B TWD (≈ $246M) · P/S ratio 0.47 · EPS (TTM) −0.1900 TWD · Dividend yield 2.0% · Net margin −0.7% · Return on equity −2.0% · Return on assets (EBIT) −0.7% · Operating margin −2.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −66% fair-value upside, at −43%, 6120 screens cheaper than that median.
Fair Value models
Bear 7.08 TWDFair Value 7.28 TWDBull 7.61 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.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.32/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−18.0%
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.
+5.7%
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.
+3.7%
Start year 2020 (pandemic). Over 10 years: −8.4% a year
Revenue growth 24 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.
+10.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−9.6% (2020) → −1.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than 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).
+45.9%
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 +43.6% 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.Electronic Components · 654 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−43% · Below median
Profitability
Return on assets−1% · Bottom 25%
Net margin (TTM)−1% · Bottom 25%
Operating margin (TTM)−2% · Bottom 25%
Growth and dividend
Revenue growth−5% · Below median
Dividend yield (TTM)2.0% · Above median
Balance sheet
Debt / equity0.12× · Above median
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/S (TTM)0.02× · Cheapest 25%
P/FCF6.0× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 38
PAST (return on equity)0· sector 26
HEALTH (low debt)94· sector 95
DIVIDEND (yield)39· sector 25
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.
Is Darwin Precisions Corp (6120) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 7.28 TWD versus a price of 12.75 TWD, about −43% upside (overvalued).
What is the fair value of 6120?
Our model-based fair value for Darwin Precisions Corp is 7.28 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 12.75 TWD.
What is the quality score of 6120?
Darwin Precisions Corp has a Quality Score of 47/100. 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 Darwin Precisions Corp (6120)?
Our model-based price target is the fair value of 7.28 TWD (as of Sep 24, 2026) from 12 valuation models. Cautious scenario 7.08 TWD, optimistic scenario 7.61 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Darwin Precisions Corp stock forecast for 2026?
Our models put fair value at 7.28 TWD, about −43% upside versus a price of 12.75 TWD (overvalued). Cautious scenario 7.08 TWD, optimistic scenario 7.61 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Darwin Precisions Corp (6120)?
Darwin Precisions Corp reported trailing-twelve-month revenue of about 16.9B TWD (latest available figure, as of Sep 24, 2026).
Does Darwin Precisions Corp pay a dividend?
Darwin Precisions Corp currently shows a dividend yield of about 1.96% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Darwin Precisions Corp (6120)?
For today's price to be fair in a discounted-cash-flow model, Darwin Precisions Corp would have to grow free cash flow by +45.9 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6120 use?
Our models discount Darwin Precisions Corp at 12.1 %: a base by market capitalisation (micro), damped by beta 0.65, 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 Darwin Precisions Corp that is +45.9 % per year a year over ten years, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Darwin Precisions Corp (6120) delivered so far?
Over the past 5 years revenue at Darwin Precisions Corp grew +3.7 % a year. The price currently implies +45.9 % 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 Darwin Precisions Corp (6120) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Darwin Precisions Corp (+45.9 % 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 Darwin Precisions Corp (6120)?
The free-cash-flow yield on the price is 0.52 %: that much free cash flow Darwin Precisions Corp produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Darwin Precisions Corp (6120)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Darwin Precisions Corp it is 7.28 TWD per share (as of Sep 24, 2026), against a price of 12.75 TWD. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Darwin Precisions Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6120 trades above its calculated fair value: price 12.75 TWD, fair value 7.28 TWD, a gap of about −43% (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 6120?
No. The price is what the market pays today (12.75 TWD); the fair value is what the company's own numbers justify (7.28 TWD). For Darwin Precisions Corp the two are 5.47 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Darwin Precisions Corp worth?
The market values Darwin Precisions Corp at about 7.8B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 12.75 TWD; our models calculate a fair value of 7.28 TWD per share.
What do the bullish and bearish scenarios say about 6120?
Our models span a range for Darwin Precisions Corp: cautious scenario 7.08 TWD, base 7.28 TWD, optimistic 7.61 TWD per share (as of Sep 24, 2026, price 12.75 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Darwin Precisions Corp (6120)?
Balance-sheet figures for Darwin Precisions Corp (as of Sep 24, 2026): return on equity −2.0%, debt of 0.12 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 6120 from its 52-week high?
Darwin Precisions Corp trades at 12.75 TWD, about 21% below its 52-week high of 16.10 TWD and 26% above the low of 10.10 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 7.28 TWD is for.
Which stocks are comparable to Darwin Precisions Corp?
From the same area (Technology) we also value Amphenol Corporation, Delta Electronics, Inc, Corning Incorporated, Hon Hai Precision Industry Co, 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 Darwin Precisions Corp stock attractive at the current price?
The data as of Sep 24, 2026: price 12.75 TWD, calculated fair value 7.28 TWD (−43%), Quality Score 47/100, from 12 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 6120 calculated?
We run Darwin Precisions Corp through 12 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 7.28 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 14.0 % above its aggregate fair value. Darwin Precisions Corp 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 Darwin Precisions Corp (6120)?
The closing price on Sep 24, 2026 was 12.75 TWD. Our model-based fair value is 7.28 TWD, about −43% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Darwin Precisions Corp right now?
The price sits above even our optimistic bull case (7.61 TWD). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (7.08 TWD to 7.61 TWD), unusually little disagreement for a valuation.
Key figures of Darwin Precisions Corp
How large is the market capitalisation of Darwin Precisions Corp (6120)?
The market capitalisation of Darwin Precisions Corp is 7.8B TWD (≈ $246M). 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 Darwin Precisions Corp (6120)?
The price-to-sales ratio of Darwin Precisions Corp is 0.47 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Darwin Precisions Corp (6120)?
Earnings per share at Darwin Precisions Corp are −0.1900 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Darwin Precisions Corp (6120)?
The dividend yield of Darwin Precisions Corp is 2.0%. 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 Darwin Precisions Corp (6120)?
The net margin of Darwin Precisions Corp is −0.7% (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 Darwin Precisions Corp (6120)?
The return on equity (ROE) of Darwin Precisions Corp is −2.0% (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 Darwin Precisions Corp (6120)?
On an EBIT basis the return on assets of Darwin Precisions Corp is −0.7% (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 Darwin Precisions Corp (6120)?
The operating margin of Darwin Precisions Corp is −2.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Darwin Precisions Corp (6120)?
Revenue at Darwin Precisions Corp is growing −4.8% versus a year earlier (3y avg +5.7%). 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 Darwin Precisions Corp (6120)?
Earnings per share at Darwin Precisions Corp are growing −75.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Darwin Precisions Corp (6120) hold?
Darwin Precisions Corp holds more cash than debt, 3.6B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Darwin Precisions Corp in the live analysis
One click puts Darwin Precisions Corp 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.
