EN DE

Interactive Digital Technologies Inc (6486) Fair Value & Analysis

Technology · TW · Market cap 3.9B TWD

ID Interactive Digital Technologies Inc 6486 · TWO
Price74.80 TWD
Fair Value83.29 TWD
Upside+11.4%
Quality50/100
Watch Interactive Digital Technologies Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.9% net margin
Low debt · generates free cash flow
7.89% dividend yield
Ranks above peers (12/14)
Moderate moat 49/100
Evidence: High Range 50.29 TWD – 129.57 TWD Share as image

Fair value as of: Jul 21, 2026

From 23 valuation models · updated 20 days ago

Share price −3.1% over the past month.

A solid business, screening 11% undervalued on our models.

What matters now

  • A fairly wide model range (50.29 TWD to 129.57 TWD) leaves room in how you read the outcome.
  • Our model range runs from 50.29 TWD (bear) to 129.57 TWD (bull), base 83.29 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 50/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

100.50 TWD 53.73 TWD Fair Value 83.29 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 53.73 TWD – 100.50 TWD · fair‑value band 50.29 TWD – 129.57 TWD · the 74.80 TWD price screens below the 83.29 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Interactive Digital Technologies Inc (6486) currently trades at 74.80 TWD, while our model-based Fair Value estimate is 83.29 TWD, implying the stock looks roughly 11.4% undervalued today. The Quality Score stands at 50/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Interactive Digital Technologies Inc generated revenue of 2.7B TWD at a net margin of 9.9%. Revenue grew 12.2% year over year. It earns a return on equity of 15.4%. The balance sheet holds a net cash position of 626M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 50.29 TWD (bear case) to 129.57 TWD (bull case); at 74.80 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 18% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at 11%, 6486 screens cheaper 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 15.15 TWD 15.44 TWD 15.83 TWD 80
Residual Income 38.60 TWD 48.94 TWD 117.80 TWD 76
ROIC Compounder 69.47 TWD 82.30 TWD 96.47 TWD 72
All 23 models by family
DCF Models
FCF DCF 15.14 TWD 15.46 TWD 15.93 TWD 38
Owner Earnings 79.41 TWD 110.80 TWD 155.62 TWD 31
5Y Revenue Exit 52.86 TWD 84.79 TWD 126.01 TWD 39
5Y EBITDA Exit 55.78 TWD 90.15 TWD 130.24 TWD 41
5Y P/E Exit 63.16 TWD 103.71 TWD 145.96 TWD 38
10Y Revenue Exit 36.66 TWD 62.00 TWD 96.58 TWD 36
10Y EBITDA Exit 40.28 TWD 65.60 TWD 99.68 TWD 37
10Y P/E Exit 44.85 TWD 74.72 TWD 111.21 TWD 35
Earnings-Based
Graham-Dodd 39.29 TWD 111.31 TWD 146.58 TWD 54
Lynch FV 22.65 TWD 32.36 TWD 42.07 TWD 50
PEG = 1.0 22.65 TWD 32.36 TWD 42.07 TWD 46
EPV 66.47 TWD 74.68 TWD 81.77 TWD 59
Multiples
P/E Multiple 86.68 TWD 115.57 TWD 144.46 TWD 63
P/S Multiple 73.68 TWD 98.23 TWD 122.79 TWD 58
P/B Multiple 73.68 TWD 98.23 TWD 122.79 TWD 55
EV/EBIT 108.96 TWD 140.46 TWD 171.96 TWD 53
EV/EBITDA 87.93 TWD 112.42 TWD 136.91 TWD 54
EV/Revenue 78.16 TWD 105.46 TWD 132.76 TWD 43
Asset-Based
NCAV (Graham) 19.81 TWD 26.55 TWD 39.62 TWD 50
Growth DCF
Growth DCF 15.15 TWD 15.44 TWD 15.83 TWD 80
Economic Profit
Residual Income 38.60 TWD 48.94 TWD 117.80 TWD 76
ROIC Compounder 69.47 TWD 82.30 TWD 96.47 TWD 72
Growth Earnings
Growth-Adj P/E 69.77 TWD 99.67 TWD 129.57 TWD 68

Widest divergence: Multiples (105.46 TWD) versus Growth DCF (15.44 TWD). Highest evidence: Growth DCF (80).

Notify me when 6486 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.7B TWD
Revenue growth (YoY) +12.2%
Net margin 9.9%
Return on equity 15.4%
Free cash flow 3.3M TWD FY2025
P/E ratio 13.4
More key figures
Operating margin 8.3%
EPS (TTM) 5.72 TWD
Dividend yield 7.9%
EPS growth (YoY) -42.7%
Net cash 626M TWD FY2023

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 50 · Market factors (momentum, volatility) 49

Profitability 52
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 41
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

Interactive Digital Technologies Inc. provides telecom, media, information technology (IT) and cloud, and geographical information system related professional consulting and implementation services in Taiwan.

Full company description

Interactive Digital Technologies Inc. provides telecom, media, information technology (IT) and cloud, and geographical information system related professional consulting and implementation services in Taiwan. The company offers telecom products, such as cable television network, fiber optic broadband network transmission system, IP network communication and value-added application system, and bandwidth management application system; and IT and cloud products comprising enterprise network planning and implementation, information security system planning and implementation, information system equipment virtualization, and multimedia video conferencing. It also provides digital media products, including news production and system integration; master control and production control automation system; virtual studio and on-air graphic system; media post-production system; newsroom system; digital TV headend system; OTT video service platform; UHD (4K) production, broadcasting, and transmission solutions; and IP production and broadcasting environment. In addition, the company offers GIS products consisting of sales and consulting services for geographic information-related software and hardware; integration solutions for internet of things, digital twin, and GeoAI applications; county and city government geographic information warehouse and common platform; municipal information cloud; commercial spatial analysis and business intelligence; geography education programs for colleges and high schools; and customized geographic information systems and training courses. Interactive Digital Technologies Inc. was incorporated in 2003 and is based in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Interactive Digital Technologies Inc reported revenue of 2.7B TWD in FY2025 versus 1.9B TWD in FY2021, a compound +9.5%/yr. Reported net income was 294M TWD in FY2025, compounding +3.1%/yr from FY2021.

Growth Quality 60/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.7B TWD
Latest YoY
+6.1%
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.
+9.5%
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.
+7.6%
Avg. growth/yr (13Y) 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.
+7.2%
Revenue +9.5%/yr
FY21 1.9B TWD
FY22 2.0B TWD
FY23 2.2B TWD
FY24 2.5B TWD
FY25 2.7B TWD
Net income +3.1%/yr
FY21 261M TWD
FY22 215M TWD
FY23 262M TWD
FY24 287M TWD
FY25 294M TWD
Character of growth · EPS growth decomposed (2012-2023) +0.3 % p.a.
Revenue per share −1.6 pp

of which total revenue +2.5 pp · buybacks/dilution −4.1 pp

EBIT margin +2.4 pp
Tax rate −0.2 pp
Residual (interest, one-offs) −0.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 6486: get an alert when its fair value changes →

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). "Interactive Digital Technologies Inc Fair Value". https://www.fairvalue-calculator.com/stock/6486

Peer Group

Software - Application · 709 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 50 · Below median
Fair Value upside +11% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 7.9% · Top 25%

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 13.4× · Cheaper than 75% of peers
P/B 1.94× · Cheaper than median
P/S (TTM) 1.43× · Cheaper than median
P/FCF 37.2× · Pricier than 75% of peers
EV/EBITDA 9.1× · Cheaper than median

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 49 · sector 0
FUTURE 61 · sector 38
PAST 61 · sector 13
HEALTH 100 · sector 98
DIVIDEND 100 · sector 28

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Interactive Digital Technologies Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Interactive Digital Technologies Inc (6486) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 83.29 TWD versus a price of 74.80 TWD, about +11% (undervalued).
What is the fair value of 6486?
Our model-based fair value for Interactive Digital Technologies Inc is 83.29 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 74.80 TWD.
What is the quality score of 6486?
Interactive Digital Technologies Inc has a Quality Score of 50/100. 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 Interactive Digital Technologies Inc (6486)?
Interactive Digital Technologies Inc reported trailing-twelve-month revenue of about 2.7B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6486?
The net profit margin of Interactive Digital Technologies Inc is about 9.9%, meaning it keeps roughly 9.9% of revenue as net income. Based on the latest reported figures.
Does Interactive Digital Technologies Inc pay a dividend?
Interactive Digital Technologies Inc currently shows a dividend yield of about 7.39% relative to its recent price (as of Jul 21, 2026).

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 Interactive Digital Technologies 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.