U-Media Communications (6470) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of U-Media Communications TWD 85.01, price TWD 43.00, upside +97.7%, quality 68 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch U-Media Communications 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
U-MEDIA Communications, Inc. engages in research, development, and manufacture of the broadband and IoT streaming technologies in Taiwan and the United States. It offers SMB products, such as outdoors, 5G routers and bridges, wi-fi routers and EAPs, and wired routers.
Show more
U-MEDIA Communications, Inc. engages in research, development, and manufacture of the broadband and IoT streaming technologies in Taiwan and the United States. It offers SMB products, such as outdoors, 5G routers and bridges, wi-fi routers and EAPs, and wired routers. It also provides smart home products, including wi-fi routers, APs, and extenders; 5G CPEs and adapters; and LTE routers. In addition, the company offers LTE and 5G routers for mobiles; and internet appliances, such as streaming music boxes, M2M routers, IoT gateways, and cloud management systems. The company was founded in 1993 and is headquartered in Hsinchu City, Taiwan.
Stock analysis
U-Media Communications (6470) currently trades at 43.00 TWD, while our model-based Fair Value estimate is 85.01 TWD, implying the stock looks roughly 49.4% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 83.70 TWD per share, and 19 of the 22 models we run sit above the 43.00 TWD price.
Bear case: the Asset-Based group reads lowest at 21.03 TWD, and 3 of the 22 models stay below the price. Evidence for this calculation is high.
Scenario range: 73.47 TWD (bear) to 105.52 TWD (bull), the price of 43.00 TWD sits below 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 68/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
U-Media Communications reported revenue of 2.0B TWD in FY2025 versus 1.7B TWD in FY2021, a compound +3.2%/yr. Reported net income was 146M TWD in FY2025, compounding +6.9%/yr from FY2021.
Key figures
Market cap 1.8B TWD (≈ $55.4M) · P/E ratio 11.3 · P/S ratio 0.84 · EPS (TTM) 3.82 TWD · Dividend yield 5.8% · Net margin 7.5% · Return on equity 10.4% · Return on assets (EBIT) 10.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −62% fair-value upside, at 98%, 6470 screens cheaper than that median.
Fair Value models
Bear 73.47 TWDFair Value 85.01 TWDBull 105.52 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 (0.9692 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 is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−0.6%
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.
−8.8%
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.
−2.3%
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.
+2.6%
’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.
+8.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.7%
Dividend (yield on the price)5.8%
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.9% → 9%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−20.4%
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 −21.6% 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.Communication Equipment · 316 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+98% · Top 25%
Profitability
Return on equity (TTM)10% · Above median
Return on assets5% · Top 25%
Net margin (TTM)7% · Above median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth−52% · Bottom 25%
Dividend yield (TTM)5.8% · Top 25%
Valuation Multiplesvs Communication Equipment median · lower = cheaper
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). "U-Media Communications Fair Value". https://www.fairvalue-calculator.com/stock/6470
Frequently asked questions
Is U-Media Communications (6470) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 85.01 TWD versus a price of 43.00 TWD, about +98% upside (undervalued).
What is the fair value of 6470?
Our model-based fair value for U-Media Communications is 85.01 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 43.00 TWD.
What is the quality score of 6470?
U-Media Communications has a Quality Score of 68/100. 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 U-Media Communications (6470)?
Our model-based price target is the fair value of 85.01 TWD (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 73.47 TWD, optimistic scenario 105.52 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the U-Media Communications stock forecast for 2026?
Our models put fair value at 85.01 TWD, about +98% upside versus a price of 43.00 TWD (undervalued). Cautious scenario 73.47 TWD, optimistic scenario 105.52 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of U-Media Communications (6470)?
U-Media Communications reported trailing-twelve-month revenue of about 1.7B TWD (latest available figure, as of Sep 24, 2026).
Does U-Media Communications pay a dividend?
U-Media Communications currently shows a dividend yield of about 5.81% relative to its recent price (as of Sep 24, 2026).
What growth is priced into U-Media Communications (6470)?
For today's price to be fair in a discounted-cash-flow model, U-Media Communications would have to grow free cash flow by -20.4 % per year for five years (discount rate 12.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6470 use?
Our models discount U-Media Communications at 12.3 %: a base by market capitalisation (micro), damped by beta 0.70, 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 U-Media Communications that is -20.4 % per year a year over ten years, using the same discount rate (12.3 %) and the same formula as our fair value.
How much growth has U-Media Communications (6470) delivered so far?
Over the past 5 years revenue at U-Media Communications grew -2.3 % a year. The price currently implies -20.4 % 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 U-Media Communications (6470) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into U-Media Communications (-20.4 % 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 U-Media Communications (6470)?
The free-cash-flow yield on the price is 14.87 %: that much free cash flow U-Media Communications produces per unit of market value. When it exceeds the discount rate of our models (12.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of U-Media Communications (6470)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For U-Media Communications it is 85.01 TWD per share (as of Sep 24, 2026), against a price of 43.00 TWD. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is U-Media Communications stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6470 trades below its calculated fair value: price 43.00 TWD, fair value 85.01 TWD, a gap of about +98% (undervalued). 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 6470?
No. The price is what the market pays today (43.00 TWD); the fair value is what the company's own numbers justify (85.01 TWD). For U-Media Communications the two are 42.01 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is U-Media Communications worth?
The market values U-Media Communications at about 1.8B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 43.00 TWD; our models calculate a fair value of 85.01 TWD per share.
What do the bullish and bearish scenarios say about 6470?
Our models span a range for U-Media Communications: cautious scenario 73.47 TWD, base 85.01 TWD, optimistic 105.52 TWD per share (as of Sep 24, 2026, price 43.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6470?
U-Media Communications trades at a price-to-earnings ratio of 11.3 (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 85.01 TWD is built from several models across several years. Other multiples: P/B 1.5, P/S 1.1, EV/EBITDA 5.7.
How solid is the balance sheet of U-Media Communications (6470)?
Balance-sheet figures for U-Media Communications (as of Sep 24, 2026): return on equity 10.4%. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 6470 from its 52-week high?
U-Media Communications trades at 43.00 TWD, about 20% below its 52-week high of 53.70 TWD and 8% above the low of 39.70 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 85.01 TWD is for.
Which stocks are comparable to U-Media Communications?
From the same area (Technology) we also value Cisco Systems, Inc, Foxconn Industrial Internet Co, Zhongji Innolight Co, Eoptolink Technology 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 U-Media Communications stock attractive at the current price?
The data as of Sep 24, 2026: price 43.00 TWD, calculated fair value 85.01 TWD (+98%), Quality Score 68/100, from 22 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 6470 calculated?
We run U-Media Communications through 22 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 85.01 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. U-Media Communications currently trades 98 % below its own fair value, and the market average says nothing about that. 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 U-Media Communications (6470)?
The closing price on Sep 24, 2026 was 43.00 TWD. Our model-based fair value is 85.01 TWD, about +98% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with U-Media Communications right now?
The price is below even our cautious bear case (73.47 TWD). The market is more pessimistic than our downside scenario. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of U-Media Communications
How large is the market capitalisation of U-Media Communications (6470)?
The market capitalisation of U-Media Communications is 1.8B TWD (≈ $55.4M). 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 U-Media Communications (6470)?
The price-to-sales ratio of U-Media Communications is 0.84 (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 U-Media Communications (6470)?
Earnings per share at U-Media Communications are 3.82 TWD (price ÷ EPS = P/E 11.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of U-Media Communications (6470)?
The dividend yield of U-Media Communications is 5.8% (payout 65.4%). 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 U-Media Communications (6470)?
The net margin of U-Media Communications is 7.5% (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 U-Media Communications (6470)?
The return on equity (ROE) of U-Media Communications is 10.4% (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 U-Media Communications (6470)?
On an EBIT basis the return on assets of U-Media Communications is 10.8% (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 U-Media Communications (6470)?
The operating margin of U-Media Communications is 3.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at U-Media Communications (6470)?
Revenue at U-Media Communications is growing −51.5% versus a year earlier (3y avg −8.8%). 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 U-Media Communications (6470)?
Earnings per share at U-Media Communications are growing −49.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does U-Media Communications (6470) hold?
U-Media Communications holds more cash than debt, 848M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch U-Media Communications in the live analysis
One click puts U-Media Communications 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.
