LinkCom Manufacturing Co.,LTD. (6821) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of LinkCom Manufacturing Co.,LTD. TWD 24.78, price TWD 40.60, upside -39.0%, quality 64 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch LinkCom Manufacturing Co.,LTD. 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
LinkCom Manufacturing Co.,LTD. designs, produces, and sells magnetic components, intelligent power supplies, and intelligent lighting control solutions worldwide.
Show more
LinkCom Manufacturing Co.,LTD. designs, produces, and sells magnetic components, intelligent power supplies, and intelligent lighting control solutions worldwide. The company also offers magnetics, such as telecom, LAN transformers, power magnetics, PLC transformers, EMI/RFI filter, RF magnetics, inductors, planar transformers, wireless power products; BLE, LED driver, meter, POE, and wall switchs; LED drivers, including AC-DC, and low voltage AC input. Its products are used in 5G, EV, networking communication, IoT, smart medical, and industrial control applications. LinkCom Manufacturing Co.,LTD. was founded in 1988 and is headquartered in New Taipei City, Taiwan.
Stock analysis
LinkCom Manufacturing Co.,LTD. (6821) currently trades at 40.60 TWD, while our model-based Fair Value estimate is 24.78 TWD, implying the stock looks roughly 63.9% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 38.49 TWD per share, and 5 of the 24 models we run sit above the 40.60 TWD price.
Bear case: the Dividend Discount group reads lowest at 12.17 TWD, and 19 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: 18.58 TWD (bear) to 30.97 TWD (bull), the price of 40.60 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 64/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
LinkCom Manufacturing Co.,LTD. reported revenue of 582M TWD in FY2025 versus 492M TWD in FY2021, a compound +4.3%/yr. Reported net income was 35.1M TWD in FY2025, compounding +2.7%/yr from FY2021.
Key figures
Market cap 1.2B TWD (≈ $39.0M) · P/E ratio 25.2 · P/S ratio 1.52 · EPS (TTM) 1.61 TWD · Dividend yield 2.7% · Net margin 6.0% · Return on equity 8.0% · Return on assets (EBIT) 4.0%.
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 44% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −66% fair-value upside, at −39%, 6821 screens cheaper than that median.
Fair Value models
Bear 18.58 TWDFair Value 24.78 TWDBull 30.97 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 (0.3847 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 growth is weak: less than 2 % a year.
Revenue growth 1 year
+2.8%
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.
+1.8%
’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.
+3.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.4%
Dividend (yield on the price)2.7%
Profit margin 2021 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.6% → 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).
+0.2%
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 −1.4% a year for the price.
Compare LinkCom Manufacturing Co.,LTD. 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.Electronic Components · 654 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−39% · Above median
Profitability
Return on equity (TTM)8% · Above median
Return on assets2% · Below median
Net margin (TTM)10% · Above median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth−4% · Below median
Dividend yield (TTM)2.7% · Top 25%
Balance sheet
Debt / equity0.44× · Highest 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (TTM)25.2× · Cheaper than median
P/B1.94× · Cheaper than median
P/S (TTM)2.21× · Pricier than median
P/FCF0.5× · Cheapest 25%
EV/EBITDA16.4× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 38
PAST (return on equity)32· sector 26
HEALTH (low debt)78· sector 95
DIVIDEND (yield)53· sector 25
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.
Is LinkCom Manufacturing Co.,LTD. (6821) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 24.78 TWD versus a price of 40.60 TWD, about −39% upside (overvalued).
What is the fair value of 6821?
Our model-based fair value for LinkCom Manufacturing Co.,LTD. is 24.78 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 40.60 TWD.
What is the quality score of 6821?
LinkCom Manufacturing Co.,LTD. has a Quality Score of 64/100. 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 LinkCom Manufacturing Co.,LTD. (6821)?
Our model-based price target is the fair value of 24.78 TWD (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 18.58 TWD, optimistic scenario 30.97 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the LinkCom Manufacturing Co.,LTD. stock forecast for 2026?
Our models put fair value at 24.78 TWD, about −39% upside versus a price of 40.60 TWD (overvalued). Cautious scenario 18.58 TWD, optimistic scenario 30.97 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of LinkCom Manufacturing Co.,LTD. (6821)?
LinkCom Manufacturing Co.,LTD. reported trailing-twelve-month revenue of about 560M TWD (latest available figure, as of Sep 24, 2026).
Does LinkCom Manufacturing Co.,LTD. pay a dividend?
LinkCom Manufacturing Co.,LTD. currently shows a dividend yield of about 2.67% relative to its recent price (as of Sep 24, 2026).
What growth is priced into LinkCom Manufacturing Co.,LTD. (6821)?
For today's price to be fair in a discounted-cash-flow model, LinkCom Manufacturing Co.,LTD. would have to grow free cash flow by +0.2 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +4.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6821 use?
Our models discount LinkCom Manufacturing Co.,LTD. at 10.3 %: a base by market capitalisation (nano), 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 LinkCom Manufacturing Co.,LTD. that is +0.2 % 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 LinkCom Manufacturing Co.,LTD. (6821) delivered so far?
Over the past 4 years revenue at LinkCom Manufacturing Co.,LTD. grew +4.3 % a year. The price currently implies +0.2 % 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 LinkCom Manufacturing Co.,LTD. (6821) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into LinkCom Manufacturing Co.,LTD. (+0.2 % 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 LinkCom Manufacturing Co.,LTD. (6821)?
The free-cash-flow yield on the price is 6.73 %: that much free cash flow LinkCom Manufacturing Co.,LTD. 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 LinkCom Manufacturing Co.,LTD. (6821)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For LinkCom Manufacturing Co.,LTD. it is 24.78 TWD per share (as of Sep 24, 2026), against a price of 40.60 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is LinkCom Manufacturing Co.,LTD. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6821 trades above its calculated fair value: price 40.60 TWD, fair value 24.78 TWD, a gap of about −39% (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 6821?
No. The price is what the market pays today (40.60 TWD); the fair value is what the company's own numbers justify (24.78 TWD). For LinkCom Manufacturing Co.,LTD. the two are 15.82 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is LinkCom Manufacturing Co.,LTD. worth?
The market values LinkCom Manufacturing Co.,LTD. at about 1.2B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 40.60 TWD; our models calculate a fair value of 24.78 TWD per share.
What do the bullish and bearish scenarios say about 6821?
Our models span a range for LinkCom Manufacturing Co.,LTD.: cautious scenario 18.58 TWD, base 24.78 TWD, optimistic 30.97 TWD per share (as of Sep 24, 2026, price 40.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6821?
LinkCom Manufacturing Co.,LTD. trades at a price-to-earnings ratio of 25.2 (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 24.78 TWD is built from several models across several years. Other multiples: P/B 1.9, P/S 2.2, EV/EBITDA 16.4.
How solid is the balance sheet of LinkCom Manufacturing Co.,LTD. (6821)?
Balance-sheet figures for LinkCom Manufacturing Co.,LTD. (as of Sep 24, 2026): return on equity 8.0%, debt of 0.44 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 6821 from its 52-week high?
LinkCom Manufacturing Co.,LTD. trades at 40.60 TWD, about 44% below its 52-week high of 72.00 TWD and 18% above the low of 34.26 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 24.78 TWD is for.
Which stocks are comparable to LinkCom Manufacturing Co.,LTD.?
From the same area (Technology) we also value Amphenol Corporation, Delta Electronics, Inc, Corning Incorporated, Hon Hai Precision Industry Co, 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 LinkCom Manufacturing Co.,LTD. stock attractive at the current price?
The data as of Sep 24, 2026: price 40.60 TWD, calculated fair value 24.78 TWD (−39%), Quality Score 64/100, 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 6821 calculated?
We run LinkCom Manufacturing Co.,LTD. through 24 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 24.78 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 13.0 % above its aggregate fair value. LinkCom Manufacturing Co.,LTD. 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 LinkCom Manufacturing Co.,LTD. (6821)?
The closing price on Sep 24, 2026 was 40.60 TWD. Our model-based fair value is 24.78 TWD, about −39% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with LinkCom Manufacturing Co.,LTD. right now?
The price sits above even our optimistic bull case (30.97 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of LinkCom Manufacturing Co.,LTD.
How large is the market capitalisation of LinkCom Manufacturing Co.,LTD. (6821)?
The market capitalisation of LinkCom Manufacturing Co.,LTD. is 1.2B TWD (≈ $39.0M). 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 LinkCom Manufacturing Co.,LTD. (6821)?
The price-to-sales ratio of LinkCom Manufacturing Co.,LTD. is 1.52 (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 LinkCom Manufacturing Co.,LTD. (6821)?
Earnings per share at LinkCom Manufacturing Co.,LTD. are 1.61 TWD (price ÷ EPS = P/E 25.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of LinkCom Manufacturing Co.,LTD. (6821)?
The dividend yield of LinkCom Manufacturing Co.,LTD. is 2.7% (payout 67.5%). 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 LinkCom Manufacturing Co.,LTD. (6821)?
The net margin of LinkCom Manufacturing Co.,LTD. is 6.0% (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 LinkCom Manufacturing Co.,LTD. (6821)?
The return on equity (ROE) of LinkCom Manufacturing Co.,LTD. is 8.0% (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 LinkCom Manufacturing Co.,LTD. (6821)?
On an EBIT basis the return on assets of LinkCom Manufacturing Co.,LTD. is 4.0% (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 LinkCom Manufacturing Co.,LTD. (6821)?
The operating margin of LinkCom Manufacturing Co.,LTD. is 8.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at LinkCom Manufacturing Co.,LTD. (6821)?
Revenue at LinkCom Manufacturing Co.,LTD. is growing −3.8% versus a year earlier (3y avg +1.8%). 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 LinkCom Manufacturing Co.,LTD. (6821)?
Earnings per share at LinkCom Manufacturing Co.,LTD. are growing +700% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch LinkCom Manufacturing Co.,LTD. in the live analysis
One click puts LinkCom Manufacturing Co.,LTD. 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.
