Silergy Corp (6415) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Silergy Corp TWD 122, price TWD 426, upside -71.3%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Silergy 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
Silergy Corp. designs, manufactures, and sales of various integrated circuit products and related technical services in China and internationally.
Show more
Silergy Corp. designs, manufactures, and sales of various integrated circuit products and related technical services in China and internationally. The company offers DC-DC and AC-DC regulators, AC and DC LED drives, power and battery management IC's, power modules, protection switch IC's, low dropout regulators, sensors, ESD protection, audio products, amplifiers, data converters, motor and DC LED drivers, voltage reference products, MCU and mixed-signal ICs, clock generators, and embedded processors. Its products are used in automotive, communication, computing, power and building automation, motor and power control, energy storage system, factory automation, medical, electric bicycles, electronic payment, consumer electronics, HEA, and LED lighting applications. The company was incorporated in 2008 and is headquartered in Grand Cayman, Cayman Islands.
Stock analysis
Silergy Corp (6415) currently trades at 425.50 TWD, while our model-based Fair Value estimate is 122.28 TWD, implying the stock looks roughly 247.9% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 197.28 TWD per share, and 0 of the 26 models we run sit above the 425.50 TWD price.
Bear case: the Dividend Discount group reads lowest at 36.12 TWD, and 26 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: 59.69 TWD (bear) to 181.49 TWD (bull), the price of 425.50 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 53/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Silergy Corp reported revenue of 18.8B TWD in FY2025 versus 21.5B TWD in FY2021, a compound −3.3%/yr. Reported net income was 2.5B TWD in FY2025, compounding −18.9%/yr from FY2021.
Key figures
Market cap 203B TWD (≈ $6.4B) · P/E ratio 67.8 · P/S ratio 8.92 · EPS (TTM) 6.28 TWD · Dividend yield 0.6% · Net margin 13.2% · Return on equity 7.8% · Return on assets (EBIT) 10.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 137% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −17% fair-value upside, at −71%, 6415 screens richer than that median.
Fair Value models
Bear 59.69 TWDFair Value 122.28 TWDBull 181.49 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 (2.73 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+1.9%
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.
−7.2%
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.
+6.3%
Start year 2020 (pandemic). Over 10 years: +14.9% a year
Revenue growth 15 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.
+34.9%
’14
’15
’16
’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.
−5.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.9%
Dividend (yield on the price)0.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−6% vs 5%, slowing
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.23% → 11%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+21.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +20.0% a year for the forecasts.
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.Semiconductors · 340 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−71% · Bottom 25%
Profitability
Return on equity (TTM)8% · Above median
Return on assets3% · Above median
Net margin (TTM)15% · Above median
Operating margin (TTM)8% · Below median
Growth and dividend
Revenue growth19% · Above median
Dividend yield (TTM)0.6% · Below median
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (TTM)67.8× · Pricier than median
P/B5.44× · Pricier than median
P/S (TTM)10.37× · Pricier than median
P/FCF26.1× · Priciest 25%
EV/EBITDA67.5× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)94· sector 64
PAST (return on equity)31· sector 22
HEALTH (low debt)96· sector 95
DIVIDEND (yield)12· sector 19
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). "Silergy Corp Fair Value". https://www.fairvalue-calculator.com/stock/6415
Frequently asked questions
Is Silergy Corp (6415) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 122.28 TWD versus a price of 425.50 TWD, about −71% upside (overvalued).
What is the fair value of 6415?
Our model-based fair value for Silergy Corp is 122.28 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 425.50 TWD.
What is the quality score of 6415?
Silergy Corp has a Quality Score of 53/100. 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 Silergy Corp (6415)?
Our model-based price target is the fair value of 122.28 TWD (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 59.69 TWD, optimistic scenario 181.49 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Silergy Corp stock forecast for 2026?
Our models put fair value at 122.28 TWD, about −71% upside versus a price of 425.50 TWD (overvalued). Cautious scenario 59.69 TWD, optimistic scenario 181.49 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Silergy Corp (6415)?
Silergy Corp reported trailing-twelve-month revenue of about 19.6B TWD (latest available figure, as of Sep 24, 2026).
Does Silergy Corp pay a dividend?
Silergy Corp currently shows a dividend yield of about 0.60% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Silergy Corp (6415)?
For today's price to be fair in a discounted-cash-flow model, Silergy Corp would have to grow free cash flow by more than 80 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6415 use?
Our models discount Silergy Corp at 12.4 %: a base by market capitalisation (mid), damped by beta 1.83, 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 Silergy Corp that is more than 80 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Silergy Corp (6415) delivered so far?
Over the past 5 years revenue at Silergy Corp grew +6.3 % a year. The price currently implies more than 80 % 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 Silergy Corp (6415) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Silergy Corp (more than 80 % 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 Silergy Corp (6415)?
The free-cash-flow yield on the price is 0.14 %: that much free cash flow Silergy Corp produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Silergy Corp (6415)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Silergy Corp it is 122.28 TWD per share (as of Sep 24, 2026), against a price of 425.50 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Silergy Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6415 trades above its calculated fair value: price 425.50 TWD, fair value 122.28 TWD, a gap of about −71% (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 6415?
No. The price is what the market pays today (425.50 TWD); the fair value is what the company's own numbers justify (122.28 TWD). For Silergy Corp the two are 303.22 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Silergy Corp worth?
The market values Silergy Corp at about 203B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 425.50 TWD; our models calculate a fair value of 122.28 TWD per share.
What do the bullish and bearish scenarios say about 6415?
Our models span a range for Silergy Corp: cautious scenario 59.69 TWD, base 122.28 TWD, optimistic 181.49 TWD per share (as of Sep 24, 2026, price 425.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6415?
Silergy Corp trades at a price-to-earnings ratio of 67.8 (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 122.28 TWD is built from several models across several years. Other multiples: P/B 5.4, P/S 10.4, EV/EBITDA 67.5.
How solid is the balance sheet of Silergy Corp (6415)?
Balance-sheet figures for Silergy Corp (as of Sep 24, 2026): return on equity 7.8%, debt of 0.07 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 6415 from its 52-week high?
Silergy Corp trades at 425.50 TWD, about 37% below its 52-week high of 673.00 TWD and 137% above the low of 179.50 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 122.28 TWD is for.
Which stocks are comparable to Silergy Corp?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, SK hynix 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 Silergy Corp stock attractive at the current price?
The data as of Sep 24, 2026: price 425.50 TWD, calculated fair value 122.28 TWD (−71%), Quality Score 53/100, from 26 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 6415 calculated?
We run Silergy Corp through 26 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 122.28 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 14.1 % above its aggregate fair value. Silergy 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 Silergy Corp (6415)?
The closing price on Sep 24, 2026 was 425.50 TWD. Our model-based fair value is 122.28 TWD, about −71% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Silergy Corp right now?
The price sits above even our optimistic bull case (181.49 TWD). The favourable scenario is already priced in. The model range is unusually wide (59.69 TWD to 181.49 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Silergy Corp (6415) come from?
Earnings per share at Silergy Corp grew +5.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +12.4 %, EBIT margin −6.5 %, tax rate −1.0 %, residual (interest, one-offs) +1.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Silergy Corp
How large is the market capitalisation of Silergy Corp (6415)?
The market capitalisation of Silergy Corp is 203B TWD (≈ $6.4B). 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 Silergy Corp (6415)?
The price-to-sales ratio of Silergy Corp is 8.92 (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 Silergy Corp (6415)?
Earnings per share at Silergy Corp are 6.28 TWD (price ÷ EPS = P/E 67.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Silergy Corp (6415)?
The dividend yield of Silergy Corp is 0.6% (payout 40.6%). 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 Silergy Corp (6415)?
The net margin of Silergy Corp is 13.2% (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 Silergy Corp (6415)?
The return on equity (ROE) of Silergy Corp is 7.8% (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 Silergy Corp (6415)?
On an EBIT basis the return on assets of Silergy Corp is 10.7% (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 Silergy Corp (6415)?
The operating margin of Silergy Corp is 8.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Silergy Corp (6415)?
Revenue at Silergy Corp is growing +18.7% versus a year earlier (3y avg −7.2%). 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 Silergy Corp (6415)?
Earnings per share at Silergy Corp are growing +115% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Silergy Corp (6415) hold?
Silergy Corp holds more cash than debt, 6.2B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Silergy Corp in the live analysis
One click puts Silergy 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.
