Airoha Technology Corp (6526) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Airoha Technology Corp TWD 861, price TWD 840, upside +2.5%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Airoha Technology 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
Airoha Technology Corp. engages in the provision of wireless and broadband communications SoC system solutions in Taiwan.
Show more
Airoha Technology Corp. engages in the provision of wireless and broadband communications SoC system solutions in Taiwan. It offers outdoor products, such as motorcycle helmet bluetooth headset, targeted noise-cancelling headphones, racing pigeon satellite positioning flight tracker, livestock tracker in open pastures, satellite positioning and navigation instruments for yachts and fishing boats, open water sports watch, pet tracker, wireless lawn mowing robot, cycling watch, automotive inertial navigation, and satellite positioning and timing module receiver; office products, including 3-in-1 USB dongle, IP phone, fiber optic fixed network broadband enterprise gateway, Bluetooth bidirectional speakerphone, and telephone customer service headset; and home items, including assistive hearing earbuds, satellite positioning and navigation for new energy vehicles, and gaming Bluetooth headphones. The company also provides satellite positioning and timing module receiver, pluggable optical communication module, broadband SoC, ethernet switch, Bluetooth public broadcast, police body camera, smart grid, automotive inertial navigation, rugged laptop for specialized applications, and smart surveillance camera. Its products are used in various applications, such as outdoor, office, home, broadband operators, and public. The company was founded in 2001 and is headquartered in Zhubei, Taiwan. Airoha Technology Corp. operates as a subsidiary of Gaintech Co. Limited.
Stock analysis
Airoha Technology Corp (6526) currently trades at 840.00 TWD, while our model-based Fair Value estimate is 860.82 TWD, implying the stock looks roughly 2.4% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 463.67 TWD per share, and 0 of the 26 models we run sit above the 840.00 TWD price.
Bear case: the Economic Profit group reads lowest at 136.87 TWD, and 26 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: 575.90 TWD (bear) to 1,181 TWD (bull), the price of 840.00 TWD sits inside 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 63/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Airoha Technology Corp reported revenue of 20.9B TWD in FY2025 versus 17.7B TWD in FY2021, a compound +4.2%/yr. Reported net income was 2.8B TWD in FY2025, compounding +9.9%/yr from FY2021.
Key figures
Market cap 137B TWD (≈ $4.3B) · P/E ratio 48.5 · P/S ratio 6.55 · EPS (TTM) 17.32 TWD · Dividend yield 1.6% · Net margin 13.5% · Return on equity 14.4% · Return on assets (EBIT) 14.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 101% 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 2%, 6526 screens cheaper than that median.
Fair Value models
Bear 575.90 TWDFair Value 860.82 TWDBull 1,181 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 12 months old). Earnings retained since then (3.76 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.4%
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.
+3.7%
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.
+16.5%
Start year 2020 (pandemic)
’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.
+10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.3%
Dividend (yield on the price)1.6%
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.13% → 14%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+24.8%
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.
+17.7%
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 +22.8% a year for the price and +15.9% 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 · 342 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+3% · Above median
Profitability
Return on equity (TTM)14% · Top 25%
Return on assets7% · Top 25%
Net margin (TTM)14% · Above median
Operating margin (TTM)15% · Above median
Growth and dividend
Revenue growth5% · Below median
Dividend yield (TTM)1.6% · Above median
Valuation Multiplesvs Semiconductors 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.
Is Airoha Technology Corp (6526) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 860.82 TWD versus a price of 840.00 TWD, about +2% upside (fairly valued).
What is the fair value of 6526?
Our model-based fair value for Airoha Technology Corp is 860.82 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 840.00 TWD.
What is the quality score of 6526?
Airoha Technology Corp has a Quality Score of 63/100. 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 Airoha Technology Corp (6526)?
Our model-based price target is the fair value of 860.82 TWD (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 575.90 TWD, optimistic scenario 1,181 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Airoha Technology Corp stock forecast for 2026?
Our models put fair value at 860.82 TWD, about +2% upside versus a price of 840.00 TWD (fairly valued). Cautious scenario 575.90 TWD, optimistic scenario 1,181 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Airoha Technology Corp (6526)?
Airoha Technology Corp reported trailing-twelve-month revenue of about 21.2B TWD (latest available figure, as of Sep 24, 2026).
Does Airoha Technology Corp pay a dividend?
Airoha Technology Corp currently shows a dividend yield of about 1.61% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Airoha Technology Corp (6526)?
For today's price to be fair in a discounted-cash-flow model, Airoha Technology Corp would have to grow free cash flow by +24.8 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6526 use?
Our models discount Airoha Technology Corp at 10.3 %: a base by market capitalisation (mid), 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 Airoha Technology Corp that is +24.8 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Airoha Technology Corp (6526) delivered so far?
Over the past 5 years revenue at Airoha Technology Corp grew +16.5 % a year. The price currently implies +24.8 % 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 Airoha Technology Corp (6526) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into Airoha Technology Corp (+24.8 % 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 Airoha Technology Corp (6526)?
The free-cash-flow yield on the price is 2.21 %: that much free cash flow Airoha Technology Corp produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Airoha Technology Corp (6526)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Airoha Technology Corp it is 860.82 TWD per share (as of Sep 24, 2026), against a price of 840.00 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Airoha Technology Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6526 trades below its calculated fair value: price 840.00 TWD, fair value 860.82 TWD, a gap of about +2% (fairly valued). 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 6526?
No. The price is what the market pays today (840.00 TWD); the fair value is what the company's own numbers justify (860.82 TWD). For Airoha Technology Corp the two are 20.82 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Airoha Technology Corp worth?
The market values Airoha Technology Corp at about 137B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 840.00 TWD; our models calculate a fair value of 860.82 TWD per share.
What do the bullish and bearish scenarios say about 6526?
Our models span a range for Airoha Technology Corp: cautious scenario 575.90 TWD, base 860.82 TWD, optimistic 1,181 TWD per share (as of Sep 24, 2026, price 840.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6526?
Airoha Technology Corp trades at a price-to-earnings ratio of 48.5 (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 860.82 TWD is built from several models across several years. Other multiples: P/B 7.1, P/S 6.5, EV/EBITDA 33.3.
How solid is the balance sheet of Airoha Technology Corp (6526)?
Balance-sheet figures for Airoha Technology Corp (as of Sep 24, 2026): return on equity 14.4%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 6526 from its 52-week high?
Airoha Technology Corp trades at 840.00 TWD, at its 52-week high of 840.00 TWD and 101% above the low of 417.88 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 860.82 TWD is for.
Which stocks are comparable to Airoha Technology 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 Airoha Technology Corp stock attractive at the current price?
The data as of Sep 24, 2026: price 840.00 TWD, calculated fair value 860.82 TWD (+2%), Quality Score 63/100, 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 6526 calculated?
We run Airoha Technology 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 860.82 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. Airoha Technology Corp currently trades 2 % 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 Airoha Technology Corp (6526)?
The closing price on Sep 24, 2026 was 840.00 TWD. Our model-based fair value is 860.82 TWD, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Airoha Technology Corp right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (575.90 TWD to 1,181 TWD) leaves room in how you read the outcome.
Key figures of Airoha Technology Corp
How large is the market capitalisation of Airoha Technology Corp (6526)?
The market capitalisation of Airoha Technology Corp is 137B TWD (≈ $4.3B). 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 Airoha Technology Corp (6526)?
The price-to-sales ratio of Airoha Technology Corp is 6.55 (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 Airoha Technology Corp (6526)?
Earnings per share at Airoha Technology Corp are 17.32 TWD (price ÷ EPS = P/E 48.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Airoha Technology Corp (6526)?
The dividend yield of Airoha Technology Corp is 1.6% (payout 77.9%). 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 Airoha Technology Corp (6526)?
The net margin of Airoha Technology Corp is 13.5% (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 Airoha Technology Corp (6526)?
The return on equity (ROE) of Airoha Technology Corp is 14.4% (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 Airoha Technology Corp (6526)?
On an EBIT basis the return on assets of Airoha Technology Corp is 14.4% (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 Airoha Technology Corp (6526)?
The operating margin of Airoha Technology Corp is 15.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Airoha Technology Corp (6526)?
Revenue at Airoha Technology Corp is growing +4.5% versus a year earlier (3y avg +3.7%). 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 Airoha Technology Corp (6526)?
Earnings per share at Airoha Technology Corp are growing +2.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Airoha Technology Corp (6526) hold?
Airoha Technology Corp holds more cash than debt, 12.5B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Airoha Technology Corp in the live analysis
One click puts Airoha Technology 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.
