MediaTek Inc.

TWSE:2454 Stock Report

Market Cap: NT$2.2t

MediaTek Valuation

Is 2454 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 2454 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 2454 (NT$1425) is trading above our estimate of fair value (NT$831.01)

Significantly Below Fair Value: 2454 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 2454?

Key metric: As 2454 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 2454. This is calculated by dividing 2454's market cap by their current earnings.
What is 2454's PE Ratio?
PE Ratio21x
EarningsNT$108.26b
Market CapNT$2.25t

Price to Earnings Ratio vs Peers

How does 2454's PE Ratio compare to its peers?

The above table shows the PE ratio for 2454 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17x
3711 ASE Technology Holding
22.2x32.9%NT$718.1b
2303 United Microelectronics
10.8x8.0%NT$551.8b
2379 Realtek Semiconductor
20.1x15.0%NT$274.4b
3034 Novatek Microelectronics
14.7x5.8%NT$303.6b
2454 MediaTek
21x7.9%NT$2.2t

Price-To-Earnings vs Peers: 2454 is expensive based on its Price-To-Earnings Ratio (21x) compared to the peer average (17x).

Price to Earnings Ratio vs Industry

How does 2454's PE Ratio compare vs other companies in the TW Semiconductor Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
4944 Crystalwise Technology
4xn/aUS$15.69m
No more companies available in this PE range
2454 21.0xIndustry Avg. 29.5xNo. of Companies30PE020406080100+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 2454 is good value based on its Price-To-Earnings Ratio (21x) compared to the TW Semiconductor industry average (29.5x).

Price to Earnings Ratio vs Fair Ratio

What is 2454's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

2454 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio21x
Fair PE Ratio33.7x

Price-To-Earnings vs Fair Ratio: 2454 is good value based on its Price-To-Earnings Ratio (21x) compared to the estimated Fair Price-To-Earnings Ratio (33.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 2454 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentNT$1,420.00
NT$1,475.14
+3.9%
10.3%NT$1,700.00NT$1,150.00n/a21
Dec ’25NT$1,255.00
NT$1,449.10
+15.5%
10.3%NT$1,700.00NT$1,150.00n/a21
Nov ’25NT$1,290.00
NT$1,443.33
+11.9%
10.4%NT$1,700.00NT$1,150.00n/a21
Oct ’25NT$1,210.00
NT$1,385.50
+14.5%
11.8%NT$1,680.00NT$1,040.00n/a20
Sep ’25NT$1,240.00
NT$1,393.00
+12.3%
11.5%NT$1,680.00NT$1,040.00n/a20
Aug ’25NT$1,180.00
NT$1,391.00
+17.9%
11.5%NT$1,680.00NT$1,040.00n/a20
Jul ’25NT$1,415.00
NT$1,315.35
-7.0%
16.7%NT$1,680.00NT$940.00n/a20
Jun ’25NT$1,235.00
NT$1,271.35
+2.9%
14.1%NT$1,588.00NT$940.00n/a20
May ’25NT$992.00
NT$1,199.10
+20.9%
13.0%NT$1,467.00NT$940.00n/a20
Apr ’25NT$1,160.00
NT$1,190.76
+2.7%
14.3%NT$1,467.00NT$880.00n/a21
Mar ’25NT$1,105.00
NT$1,132.24
+2.5%
12.4%NT$1,400.00NT$880.00n/a21
Feb ’25NT$930.00
NT$1,066.00
+14.6%
17.1%NT$1,400.00NT$478.00n/a22
Jan ’25NT$1,015.00
NT$971.36
-4.3%
20.7%NT$1,400.00NT$478.00n/a22
Dec ’24NT$947.00
NT$934.05
-1.4%
20.5%NT$1,400.00NT$478.00NT$1,255.0022
Nov ’24NT$846.00
NT$908.14
+7.3%
19.8%NT$1,400.00NT$478.00NT$1,290.0022
Oct ’24NT$735.00
NT$779.34
+6.0%
24.2%NT$1,400.00NT$467.00NT$1,210.0020
Sep ’24NT$710.00
NT$762.94
+7.5%
24.1%NT$1,400.00NT$467.00NT$1,240.0021
Aug ’24NT$713.00
NT$751.90
+5.5%
24.6%NT$1,400.00NT$467.00NT$1,180.0022
Jul ’24NT$688.00
NT$754.87
+9.7%
26.2%NT$1,460.00NT$467.00NT$1,415.0022
Jun ’24NT$748.00
NT$757.14
+1.2%
26.1%NT$1,460.00NT$467.00NT$1,235.0022
May ’24NT$665.00
NT$760.82
+14.4%
26.0%NT$1,460.00NT$467.00NT$992.0021
Apr ’24NT$787.00
NT$791.64
+0.6%
27.5%NT$1,600.00NT$500.00NT$1,160.0022
Mar ’24NT$791.00
NT$795.05
+0.5%
27.6%NT$1,600.00NT$500.00NT$1,105.0022
Feb ’24NT$724.00
NT$771.17
+6.5%
33.0%NT$1,760.00NT$500.00NT$930.0023
Jan ’24NT$625.00
NT$786.59
+25.9%
32.2%NT$1,760.00NT$510.00NT$1,015.0022
Dec ’23NT$741.00
NT$780.64
+5.3%
31.9%NT$1,760.00NT$510.00NT$947.0022

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/26 07:33
End of Day Share Price 2024/12/26 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

MediaTek Inc. is covered by 52 analysts. 21 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Warren LauAletheia Analyst Network Limited
Brett SimpsonArete Research Services LLP
Jeffrey KvaalBarclays