U-Media Communications (6470) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of U-Media Communications stock TWD 85.36, price TWD 43.00, upside +98.5%, quality 69 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 5, 2026.
How to read this chart
60‑month range 35.05 TWD – 90.70 TWD · fair‑value band 73.70 TWD – 105.52 TWD · the 43.00 TWD price screens below the 85.36 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow U-Media Communications in your weekly email
Every Wednesday you see whether U-Media Communications 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.
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 moreShow less
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 85.36 TWD, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 94.44 TWD per share, and 19 of the 24 models we run sit above the 43.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 19.90 TWD, and 5 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 73.70 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 69/100 (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 1.6B TWD (≈ $49.4M) Micro · P/E ratio 9.0 · P/S ratio 1.13 · EPS (TTM) 4.76 TWD · Dividend yield 5.8% · Net margin 12.6% · Return on equity 16.7% · Return on assets (EBIT) 10.8% (5-year average).
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 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −45% fair-value upside, at 99%, 6470 screens cheaper than that median.
Fair Value models
Bear73.70 TWDFair Value 85.36 TWDBull105.52 TWD
Price 43.00 TWD · Upside +98.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.94 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −21.7% 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 · 303 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+98.5% · Top 25%
Profitability
Return on equity (12 months)16.7% · Top 25%
Return on assets8.5% · Top 25%
Net margin (12 months)12.6% · Top 25%
Operating margin (12 months)−2.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−44.0% · Bottom 25%
Dividend yield (12 months)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 Nov 5, 2026, our model estimates a fair value of 85.36 TWD versus a price of 43.00 TWD, about +99% upside (undervalued).
What is the fair value of 6470?
Our model-based fair value for U-Media Communications is 85.36 TWD (as of Nov 5, 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 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 price target for U-Media Communications (6470)?
Our model-based price target is the fair value of 85.36 TWD (as of Nov 5, 2026) from 24 valuation models. Cautious scenario 73.70 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 85.36 TWD, about +99% upside versus a price of 43.00 TWD (undervalued). Cautious scenario 73.70 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 1.4B TWD (latest available figure, as of Nov 5, 2026).
Does U-Media Communications pay a dividend?
U-Media Communications currently shows a dividend yield of 5.81% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of U-Media Communications (6470) and when is the ex-dividend date?
U-Media Communications pays a dividend of 2.50 TWD per share a year, a dividend yield of 5.8%. The last ex-dividend date was Jul 31, 2026. A dividend has been paid every year since at least 2015. The payout ratio is 52.5% of earnings. Free cash flow covers the dividend 2.56 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
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 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.3 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 6470 use?
Our models discount U-Media Communications at 12.2 %: a base by market capitalisation (micro), damped by beta 0.68, 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 for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.2 %) 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 free-cash-flow growth of -20.4 % per 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 +11.5 % a year. That is the yardstick for the growth priced into U-Media Communications (-20.4 % per 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 (12.2 %), 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 85.36 TWD per share (as of Nov 5, 2026), against a price of 43.00 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is U-Media Communications stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 6470 trades below its calculated fair value: price 43.00 TWD, fair value 85.36 TWD, a gap of about +99% (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 (85.36 TWD). For U-Media Communications the two are 42.36 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 1.6B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 43.00 TWD; our models calculate a fair value of 85.36 TWD per share.
What do the bullish and bearish scenarios say about 6470?
Our models span a range for U-Media Communications: cautious scenario 73.70 TWD, base 85.36 TWD, optimistic 105.52 TWD per share (as of Nov 5, 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 9.0 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 85.36 TWD is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 13.6. Other multiples: P/B 1.4, P/S 1.1, EV/EBITDA 9.3.
How solid is the balance sheet of U-Media Communications (6470)?
Balance-sheet figures for U-Media Communications (as of Nov 5, 2026): return on equity 16.7%. They feed the Quality Score of 69/100, 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 6% above the low of 40.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 85.36 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, Motorola Solutions, 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 Nov 5, 2026: price 43.00 TWD, calculated fair value 85.36 TWD (+99%), Quality Score 69/100, from 24 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 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 85.36 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. U-Media Communications currently trades 50% 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 Nov 6, 2026 was 43.00 TWD. Our model-based fair value is 85.36 TWD, about +99% 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 (73.70 TWD). The market is more pessimistic than our downside scenario. Solid quality (69/100) 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 1.6B TWD (≈ $49.4M). 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 1.13 (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 U-Media Communications (6470)?
Earnings per share at U-Media Communications are 4.76 TWD (price ÷ EPS = P/E 9.0). 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 52.5%). 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 12.6% (last twelve months). 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 16.7% (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 −2.0% (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 −44.0% 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 27,000+ stock screener.
Broad data
Nov 5, 2026