Is GigaDevice Semiconductor Inc. (GIGADEVICE) overvalued or undervalued?
Updated Nov 10, 2026 · hand-researched model · educational, not advice
At a recent price of 475.53, GigaDevice Semiconductor Inc. (GIGADEVICE) trades 1854% above TickerWorth's base-case discounted-cash-flow (DCF) fair value of 24.34 per share — meaning the market currently prices GIGADEVICE overvalued vs our estimate of what the business is intrinsically worth. Our fair value sits below the market, an implied -94.9% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.
The valuation discounts GigaDevice Semiconductor Inc.'s projected free cash flows at a weighted-average cost of capital (WACC) of 11.6%, with a long-run terminal growth rate of 3.0%. About 52% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, GIGADEVICE's modeled DCF value ranges from about 22.46 to 27.69 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what GigaDevice Semiconductor Inc. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of GIGADEVICE's intrinsic value. Figures update as new filings and prices come in.
The assumptions behind GIGADEVICE's DCF
| Input | Value | Source |
|---|---|---|
| Base-year revenue | 9,203,000,000 | GigaDevice FY2025; stockanalysis.com + yfinance agree on rev/pretax/tax/NI: NOR flash + MCU + niche DRAM. Rev CNY 9.2B (+25%). Op income DEFINITION-DEPENDENT (1,392 standardized vs ~1,728 EBIT). Near NET CASH. |
| Base EBIT margin | 15.1% | GigaDevice FY2025; stockanalysis.com + yfinance agree on rev/pretax/tax/NI: op income 1,392 / revenue 9,203 = 15.1% |
| Forecast revenue growth | 60% → 0% → -10% → 8% → 8% | Assumption — TickerWorth's 5-year explicit forecast |
| Risk-free rate | 1.7% | CN 10Y govt bond: China 10Y CGB 1.73% |
| Beta | 1.60 | Assumption — normalized estimate: Published beta ~1.70; normalized to 1.60. |
| Terminal growth | 3.0% | Assumption — house default: long-run nominal growth in CNY; must be < WACC |
| Diluted shares | 702M | shares outstanding / diluted |
| Market price | 475.53 | yfinance live quote: Limit-down -10% on 7/17; ~107x trailing PE · as of 2026-07-22T00:15:47+00:00 |
Explore more
Most undervalued stocks (per our valuation) · Undervalued Technology stocks · All valued stocks · Interactive GIGADEVICE valuation & downloadable modelTickerWorth is an educational DCF tool, not a licensed investment adviser. Figures are estimates derived from public filings and market data and can be wrong.