Delta Asia International Corporation (6762) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Delta Asia International Corporation stock TWD 35.63, price TWD 146, upside -75.5%, quality 36 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 28, 2026.
How to read this chart
60‑month range 141.50 TWD – 300.50 TWD · fair‑value band 30.28 TWD – 35.63 TWD · the 145.50 TWD price screens above the 35.63 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 28, 2026.
Follow Delta Asia International in your weekly email
Every Wednesday you see whether Delta Asia International 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.
Delta Asia International Corporation engages in manufacturing and selling medical device parts and equipment in Taiwan. The company was founded in 2004 and is based in Taoyuan City, Taiwan.
Stock analysis
Delta Asia International Corporation (6762) currently trades at 145.50 TWD, while our model-based Fair Value estimate is 35.63 TWD, 75.5% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 30.79 TWD per share, and 1 of the 25 models we run sit above the 145.50 TWD price.
Bear case: the Economic Profit group reads lowest at 5.11 TWD, and 24 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 30.28 TWD (bear) to 35.63 TWD (bull), the price of 145.50 TWD sits above 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 36/100 (below-average quality), in the Healthcare sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Delta Asia International Corporation reported revenue of 694M TWD in FY2025 versus 531M TWD in FY2021, a compound +6.9%/yr. Reported net income was 23.4M TWD in FY2025, compounding −34.9%/yr from FY2021.
Key figures
Market cap 5.2B TWD (≈ $160M) Micro · P/E ratio 303.1 · P/S ratio 7.68 · EPS (TTM) 0.4800 TWD · Dividend yield 0.3% · Net margin 2.6% · Return on equity 1.4% · Return on assets (EBIT) 6.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (medium confidence).
What moves the price
The share trades about 27% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −3% fair-value upside, at −76%, 6762 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (2.74 TWD to 160.00 TWD). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear30.28 TWDFair Value 35.63 TWDBull35.63 TWD
Price 145.50 TWD · Upside -75.5%
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 (0.0033 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.
Best data coverage
FCF DCF23.53 TWD42.41 TWD78.76 TWD77
Growth DCF22.67 TWD41.56 TWD66.50 TWD76
Residual Income22.84 TWD20.96 TWD20.11 TWD76
All 26 models by family
DCF Models
FCF DCF23.53 TWD42.41 TWD78.76 TWD77
Owner Earnings21.42 TWD40.97 TWD72.38 TWD73
5Y Revenue Exit15.47 TWD28.50 TWD46.24 TWD71
5Y EBITDA Exit51.94 TWD108.18 TWD182.81 TWD72
5Y P/E Exit12.49 TWD21.99 TWD32.86 TWD70
10Y Revenue Exit17.81 TWD30.79 TWD51.04 TWD65
10Y EBITDA Exit40.12 TWD84.09 TWD157.83 TWD65
10Y P/E Exit16.43 TWD26.43 TWD40.57 TWD63
Earnings-Based
Graham-Dodd4.31 TWD24.24 TWD33.67 TWD63
Lynch FV6.79 TWD9.70 TWD12.61 TWD61
PEG = 1.06.79 TWD9.70 TWD12.61 TWD57
EPV4.11 TWD5.11 TWD5.93 TWD74
Dividend Discount
Gordon GGM1.82 TWD3.15 TWD4.19 TWD68
DDM Multi-Stage1.82 TWD2.94 TWD3.38 TWD67
Multiples
P/E Multiple10.47 TWD13.96 TWD17.45 TWD63
P/S Multiple8.09 TWD10.78 TWD13.48 TWD58
P/B Multiple120.00 TWD160.00 TWD200.00 TWD55
EV/EBITn/a2.74 TWD9.54 TWD61
EV/EBITDA53.87 TWD79.98 TWD106.08 TWD66
EV/Revenuen/an/a2.58 TWD50
Asset-Based
NCAV (Graham)17.78 TWD23.82 TWD35.56 TWD54
Growth DCF
Growth DCF22.67 TWD41.56 TWD66.50 TWD76
Rev-Margin DCF15.47 TWD28.30 TWD45.92 TWD71
Economic Profit
Residual Income22.84 TWD20.96 TWD20.11 TWD76
ROIC Compounder4.11 TWD5.11 TWD5.93 TWD72
Growth Earnings
Growth-Adj P/E10.40 TWD14.86 TWD19.31 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+19.6%
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.
+14.5%
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.
+4.6%
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.
+18.0%
’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.
−35.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−35.6%
Dividend (yield on the price)0.3%
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.45% → 9%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+40.9%
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 +38.7% a year for the price.
Compare Delta Asia International Corporation with another stock
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.Medical Devices · 322 stocks
Beats the industry median on 1/14 measures
Overall it trails its industry peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside−75.5% · Bottom 25%
Profitability
Return on equity (12 months)1.4% · Below median
Return on assets0.8% · Below median
Net margin (12 months)2.6% · Below median
Operating margin (12 months)14.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)6.1% · Below median
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.24× · Above median
Valuation Multiplesvs Medical Devices median · lower = cheaper
P/E (12 months)303.1× · Priciest 25%
P/B3.97× · Priciest 25%
P/S (12 months)7.68× · Priciest 25%
Price / free cash flow65.5× · Priciest 25%
EV/EBITDA23.6× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 8
FUTURE (revenue growth)31· sector 34
PAST (return on equity)5· sector 17
HEALTH (low debt)88· sector 98
DIVIDEND (yield)7· sector 35
VALUE 0: the price sits above our fair-value range.
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). "Delta Asia International Corporation Fair Value". https://www.fairvalue-calculator.com/stock/6762
Frequently asked questions
Is Delta Asia International Corporation (6762) overvalued or undervalued?
As of Oct 28, 2026, our model estimates a fair value of 35.63 TWD versus a price of 145.50 TWD, about −76% upside (overvalued).
What is the fair value of 6762?
Our model-based fair value for Delta Asia International Corporation is 35.63 TWD (as of Oct 28, 2026), built from audited fundamentals. The current price: 145.50 TWD.
What is the quality score of 6762?
Delta Asia International Corporation has a Quality Score of 36/100. 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 Delta Asia International Corporation (6762)?
Our model-based price target is the fair value of 35.63 TWD (as of Oct 28, 2026) from 26 valuation models. Cautious scenario 30.28 TWD, optimistic scenario 35.63 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Delta Asia International Corporation stock forecast for 2026?
Our models put fair value at 35.63 TWD, about −76% upside versus a price of 145.50 TWD (overvalued). Cautious scenario 30.28 TWD, optimistic scenario 35.63 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Delta Asia International Corporation (6762)?
Delta Asia International Corporation reported trailing-twelve-month revenue of about 678M TWD (latest available figure, as of Oct 28, 2026).
Does Delta Asia International Corporation pay a dividend?
Delta Asia International Corporation currently shows a dividend yield of 0.33% relative to its recent price (as of Oct 28, 2026).
What growth is priced into Delta Asia International Corporation (6762)?
For today's price to be fair in a discounted-cash-flow model, Delta Asia International Corporation would have to grow free cash flow by +40.9 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.6 % per year. As of Oct 28, 2026.
What discount rate (WACC) does the fair value of 6762 use?
Our models discount Delta Asia International Corporation at 11.8 %: a base by market capitalisation (micro), damped by beta 0.21, 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 Delta Asia International Corporation that is +40.9 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Delta Asia International Corporation (6762) delivered so far?
Over the past 5 years revenue at Delta Asia International Corporation grew +4.6 % a year. The price currently implies +40.9 % 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 Delta Asia International Corporation (6762) growing?
The median revenue growth in the sector is +6.1 % a year. That is the yardstick for the growth priced into Delta Asia International Corporation (+40.9 % 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 Delta Asia International Corporation (6762)?
The free-cash-flow yield on the price is 1.55 %: that much free cash flow Delta Asia International Corporation produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Delta Asia International Corporation (6762)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Delta Asia International Corporation it is 35.63 TWD per share (as of Oct 28, 2026), against a price of 145.50 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Delta Asia International Corporation stock overvalued or undervalued in 2026?
As of Oct 28, 2026, 6762 trades above its calculated fair value: price 145.50 TWD, fair value 35.63 TWD, a gap of about −76% (overvalued). 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 6762?
No. The price is what the market pays today (145.50 TWD); the fair value is what the company's own numbers justify (35.63 TWD). For Delta Asia International Corporation the two are 109.87 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Delta Asia International Corporation worth?
The market values Delta Asia International Corporation at about 5.2B TWD (market capitalisation, as of Oct 28, 2026). Per share that is 145.50 TWD; our models calculate a fair value of 35.63 TWD per share.
What do the bullish and bearish scenarios say about 6762?
Our models span a range for Delta Asia International Corporation: cautious scenario 30.28 TWD, base 35.63 TWD, optimistic 35.63 TWD per share (as of Oct 28, 2026, price 145.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6762?
Delta Asia International Corporation trades at a price-to-earnings ratio of 303.1 (as of Oct 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 35.63 TWD is built from several models across several years. Other multiples: P/B 4.0, P/S 7.7, EV/EBITDA 23.6.
How solid is the balance sheet of Delta Asia International Corporation (6762)?
Balance-sheet figures for Delta Asia International Corporation (as of Oct 28, 2026): return on equity 1.4%, debt of 0.24 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 6762 from its 52-week high?
Delta Asia International Corporation trades at 145.50 TWD, about 27% below its 52-week high of 200.00 TWD and 3% above the low of 141.50 TWD (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of 35.63 TWD is for.
Which stocks are comparable to Delta Asia International Corporation?
From the same area (Healthcare) we also value Abbott Laboratories,, Medtronic plc, Stryker Corporation, Boston Scientific Corporation, 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 Delta Asia International Corporation stock attractive at the current price?
The data as of Oct 28, 2026: price 145.50 TWD, calculated fair value 35.63 TWD (−76%), Quality Score 36/100, 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 6762 calculated?
We run Delta Asia International Corporation 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 35.63 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 13.4 % above its aggregate fair value. Delta Asia International Corporation itself currently trades above fair value. 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 Delta Asia International Corporation (6762)?
The closing price on Oct 28, 2026 was 145.50 TWD. Our model-based fair value is 35.63 TWD, about −76% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Delta Asia International Corporation right now?
The price sits above even our optimistic bull case (35.63 TWD). The favourable scenario is already priced in. Weak quality (36/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Delta Asia International Corporation
How large is the market capitalisation of Delta Asia International Corporation (6762)?
The market capitalisation of Delta Asia International Corporation is 5.2B TWD (≈ $160M). 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 Delta Asia International Corporation (6762)?
The price-to-sales ratio of Delta Asia International Corporation is 7.68 (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 Delta Asia International Corporation (6762)?
Earnings per share at Delta Asia International Corporation are 0.4800 TWD (price ÷ EPS = P/E 303.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Delta Asia International Corporation (6762)?
The dividend yield of Delta Asia International Corporation is 0.3% (payout 99.2%). 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 Delta Asia International Corporation (6762)?
The net margin of Delta Asia International Corporation is 2.6% (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 Delta Asia International Corporation (6762)?
The return on equity (ROE) of Delta Asia International Corporation is 1.4% (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 Delta Asia International Corporation (6762)?
On an EBIT basis the return on assets of Delta Asia International Corporation is 6.1% (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 Delta Asia International Corporation (6762)?
The operating margin of Delta Asia International Corporation is 14.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Delta Asia International Corporation (6762)?
Revenue at Delta Asia International Corporation is growing +6.1% versus a year earlier (3y avg +14.5%). 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 Delta Asia International Corporation (6762)?
Earnings per share at Delta Asia International Corporation are growing +18.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Delta Asia International Corporation (6762) carry?
The net debt of Delta Asia International Corporation is 903M TWD (fiscal year 2025, ≈ 11.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Delta Asia International Corporation in the live analysis
One click puts Delta Asia International Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 28, 2026