EN DE

NUUO Inc (6419) Fair Value & Analysis

Industrials · TW · Market cap 1.8B TWD

NI NUUO Inc 6419 · TWO
Price145.00 TWD
Fair Value94.66 TWD
Upside-34.7%
Quality69/100
Watch NUUO Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 28.0% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Wide moat 70/100
Evidence: High Range 65.12 TWD – 188.82 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −0.7% over the past month.

A solid business, but screening 35% overvalued on our models.

What matters now

  • The model range is unusually wide (65.12 TWD to 188.82 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

194.50 TWD 12.04 TWD Fair Value 94.66 TWD Feb 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 12.04 TWD – 194.50 TWD · fair‑value band 65.12 TWD – 188.82 TWD · the 145.00 TWD price screens above the 94.66 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

NUUO Inc (6419) currently trades at 145.00 TWD, while our model-based Fair Value estimate is 94.66 TWD, implying the stock looks roughly 34.7% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Industrials 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, NUUO Inc generated revenue of 590M TWD at a net margin of 28.0%. Revenue grew 56.8% year over year. It earns a return on equity of 36.4%. Net debt stands at 26.6M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 65.12 TWD (bear case) to 188.82 TWD (bull case); at 145.00 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 25% below its 52-week high and 207% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at -35%, 6419 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 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 46.81 TWD 82.93 TWD 141.11 TWD 80
Residual Income 55.75 TWD 76.15 TWD 398.26 TWD 76
Rev-Margin DCF 45.60 TWD 83.13 TWD 137.14 TWD 74
All 24 models by family
DCF Models
FCF DCF 48.72 TWD 78.03 TWD 149.02 TWD 38
Owner Earnings 134.96 TWD 262.10 TWD 487.08 TWD 31
5Y Revenue Exit 45.60 TWD 83.08 TWD 141.71 TWD 39
5Y EBITDA Exit 53.86 TWD 101.51 TWD 171.27 TWD 41
5Y P/E Exit 108.04 TWD 227.67 TWD 378.73 TWD 38
10Y Revenue Exit 44.75 TWD 82.04 TWD 137.34 TWD 36
10Y EBITDA Exit 51.31 TWD 95.48 TWD 171.68 TWD 37
10Y P/E Exit 85.65 TWD 183.66 TWD 347.56 TWD 35
Earnings-Based
Graham-Dodd 65.12 TWD 415.35 TWD 580.59 TWD 54
Lynch FV 120.19 TWD 171.70 TWD 223.21 TWD 50
PEG = 1.0 120.19 TWD 171.70 TWD 223.21 TWD 46
EPV 34.90 TWD 39.30 TWD 42.97 TWD 59
Multiples
P/E Multiple 143.64 TWD 191.52 TWD 239.40 TWD 63
P/S Multiple 70.99 TWD 94.66 TWD 118.32 TWD 58
P/B Multiple 78.08 TWD 104.11 TWD 130.13 TWD 55
EV/EBIT 63.15 TWD 83.34 TWD 103.52 TWD 53
EV/EBITDA 59.55 TWD 78.53 TWD 97.51 TWD 54
EV/Revenue 43.42 TWD 60.91 TWD 78.40 TWD 43
Asset-Based
NCAV (Graham) 17.35 TWD 23.25 TWD 34.70 TWD 50
Growth DCF
Growth DCF 46.81 TWD 82.93 TWD 141.11 TWD 80
Rev-Margin DCF 45.60 TWD 83.13 TWD 137.14 TWD 74
Economic Profit
Residual Income 55.75 TWD 76.15 TWD 398.26 TWD 76
ROIC Compounder 35.03 TWD 45.37 TWD 54.42 TWD 72
Growth Earnings
Growth-Adj P/E 166.60 TWD 238.00 TWD 309.40 TWD 68

Widest divergence: Growth Earnings (238.00 TWD) versus Asset-Based (23.25 TWD). Highest evidence: Growth DCF (80).

Notify me when 6419 reaches fair value

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

Key figures & financial health

Revenue (TTM) 590M TWD
Revenue growth (YoY) +56.8%
Net margin 28.0%
Return on equity 36.4%
Free cash flow 49.9M TWD FY2025
P/E ratio 15.2
More key figures
Operating margin 7.5%
EPS (TTM) 9.57 TWD
EPS growth (YoY) +158%
Net debt 26.6M TWD FY2023

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 67 · Market factors (momentum, volatility) 73

Profitability 78
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 83
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

NUUO Inc. provides surveillance solutions for recording, monitoring, and third-party solution integration for IP and analog cameras in Taiwan.

Full company description

NUUO Inc. provides surveillance solutions for recording, monitoring, and third-party solution integration for IP and analog cameras in Taiwan. The company provides network video recorders, such as rackmount servers, standalone NVRSoloPlus and NVR Mini3; network cameras, that includes fixed dome, bullet, speed dome, fisheye, and others; and accessories, such as hard drive, switch, access control, and I/O box, as well as NUUO Titan Pro, a Linux-based VMS solution; NUUO Crystal, a VMS solution; and NUUO Mainconsole, a NUUO PC based video recording server. It also offers NUUO Point of Sale (POS) solution that connects surveillance video with transaction data from POS and ATM; NUUO Facial recognition solution that connects surveillance videos with NUUO Nuface software; NUUO license plate recognition (LPR) solution, which connects surveillance videos with third party LPR solutions for access control, traffic monitoring, tolling, and measuring journey time; Modbus Trigger, which connect Modbus devices and receive real-time data; and NUUO Access Control solution that connects surveillance video with access control systems from 3rd party partners. It serves retail, education, industrial, transportation, hospitality, government, and other industries. NUUO Inc. was founded in 2004 and is headquartered in Miaoli, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NUUO Inc reported revenue of 498M TWD in FY2025 versus 266M TWD in FY2021, a compound +17.0%/yr. Reported net income was 126M TWD in FY2025, compounding +18.4%/yr from FY2021.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
498M TWD
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.
+42.9%
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.
+29.6%
Revenue +17.0%/yr
FY21 266M TWD
FY22 179M TWD
FY23 346M TWD
FY24 777M TWD
FY25 498M TWD
Net income +18.4%/yr
FY21 64.1M TWD
FY22 71.7M TWD
FY23 19.4M TWD
FY24 138M TWD
FY25 126M TWD

6419 screens 35% overvalued. Compare with ASSA ABLOY AB →

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). "NUUO Inc Fair Value". https://www.fairvalue-calculator.com/stock/6419

Peer Group

Security & Protection Services · 114 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 69 · Top 25%
Fair Value upside −35% · Below median
Return on equity (TTM) 36% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 8% · Above median
Revenue growth 57% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/E (TTM) 14.5× · Cheaper than median
P/B 4.01× · Pricier than 75% of peers
P/S (TTM) 3.10× · Pricier than 75% of peers
P/FCF 1.1× · Cheaper than median
EV/EBITDA 26.1× · 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 19
FUTURE 100 · sector 39
PAST 100 · sector 20
HEALTH 100 · sector 99
DIVIDEND 0 · sector 49

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 Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 348.40 kr 269.97 -23%
Verisure plc VSURE €10.26 €12.40 +21%
Allegion plc ALLE $137.24 $127.80 -7%
Securitas AB SECUB kr 162.10 kr 186.34 +15%
Zhejiang Dahua Technology Co 002236 ¥16.57 ¥23.58 +42%
MSA Safety Incorporated MSA $169.00 $118.51 -30%
ADT Inc ADT $7.06 $17.10 +142%
The Brink's Company BCO $104.24 $101.84 -2%
Brady Corporation BRC $90.16 $73.43 -19%
The GEO Group GEO $29.46 $32.36 +10%

Compare NUUO Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 NUUO Inc (6419) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 94.66 TWD versus a price of 145.00 TWD, about −35% (overvalued).
What is the fair value of 6419?
Our model-based fair value for NUUO Inc is 94.66 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 145.00 TWD.
What is the quality score of 6419?
NUUO Inc has a Quality Score of 69/100. 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 NUUO Inc (6419)?
NUUO Inc reported trailing-twelve-month revenue of about 590M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6419?
The net profit margin of NUUO Inc is about 28.0%, meaning it keeps roughly 28.0% of revenue as net income. Based on the latest reported figures.

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 NUUO 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.