EN DE

Delta Electronics (Thailand) Public Company Limited (TDED) Fair Value & Analysis

Industrials · SG · Market cap 155B SGD (≈ $122B)

What is Delta Electronics (Thailand) Public Company Limited really worth?

DE Delta Electronics (Thailand) Public Company Limited TDED · SG
Price9.55 SGD
Fair Value1.47 SGD
Upside−84.6%
Quality65/100

A solid business, but trading 550% above our fair value of 1.47 SGD.

Watch Delta Electronics (Thailand) Public Company Limited 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 free

Strengths

Solidly profitable · 13.1% net margin
Low debt · generates free cash flow
Ranks above peers (8/12)
Wide moat 74/100

Risks

!Mixed Growth (revenue 3y +18.7 %/yr)
!Evidence only low, so the estimate is less certain
!The models disagree: range 0.9400 SGD to 2.76 SGD

For context

·6.28% dividend yield
Evidence: Low Range 0.9400 SGD – 2.76 SGD

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 days ago

Share price −8.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (2.76 SGD). The favourable scenario is already priced in.
  • The model range is unusually wide (0.9400 SGD to 2.76 SGD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (2 years)

14.28 SGD 2.22 SGD Fair Value 1.47 SGD Apr 2024 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

29‑month range 2.22 SGD – 14.28 SGD · fair‑value band 0.9400 SGD – 2.76 SGD · the 9.55 SGD price screens above the 1.47 SGD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Delta Electronics (Thailand) Public Company Limited (TDED) currently trades at 9.55 SGD, while our model-based Fair Value estimate is 1.47 SGD, implying the stock looks roughly 549.8% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials sector. How firm this estimate is: it rests on 24 models at a data quality of 95/100, which puts the evidence level at low.

Over the trailing twelve months, Delta Electronics (Thailand) Public Company Limited generated revenue of 217B SGD at a net margin of 13.1%. Revenue grew 44.2% year over year. It earns a return on equity of 29.6%. The stock trades on a trailing P/E of 106.1. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.9400 SGD (bear case) to 2.76 SGD (bull case); at 9.55 SGD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 130% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −44% fair-value upside, at −85%, TDED screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model 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
Highest evidence
FCF DCF 18.21 SGD 29.35 SGD 61.60 SGD 72
EPV 17.82 SGD 20.53 SGD 22.90 SGD 71
Growth DCF 17.41 SGD 32.46 SGD 61.34 SGD 71
All 24 models by family
DCF Models
FCF DCF 18.21 SGD 29.35 SGD 61.60 SGD 72
Owner Earnings 24.23 SGD 53.16 SGD 113.90 SGD 67
5Y Revenue Exit 21.14 SGD 39.43 SGD 75.45 SGD 66
5Y EBITDA Exit 33.16 SGD 65.36 SGD 124.81 SGD 68
5Y P/E Exit 35.80 SGD 78.27 SGD 133.81 SGD 65
10Y Revenue Exit 19.44 SGD 41.41 SGD 67.61 SGD 62
10Y EBITDA Exit 28.73 SGD 64.36 SGD 131.69 SGD 61
10Y P/E Exit 30.60 SGD 69.41 SGD 138.26 SGD 57
Earnings-Based
Graham-Dodd 13.53 SGD 94.34 SGD 132.39 SGD 60
Lynch FV 28.46 SGD 40.66 SGD 52.86 SGD 58
PEG = 1.0 28.46 SGD 40.66 SGD 52.86 SGD 55
EPV 17.82 SGD 20.53 SGD 22.90 SGD 71
Multiples
P/E Multiple 41.78 SGD 55.70 SGD 69.63 SGD 63
P/S Multiple 25.36 SGD 33.82 SGD 42.27 SGD 58
P/B Multiple 25.36 SGD 33.82 SGD 42.27 SGD 55
EV/EBIT 40.46 SGD 53.43 SGD 66.40 SGD 66
EV/EBITDA 39.60 SGD 52.28 SGD 64.97 SGD 67
EV/Revenue 21.22 SGD 29.65 SGD 38.08 SGD 54
Asset-Based
NCAV (Graham) 3.88 SGD 5.20 SGD 7.75 SGD 54
Growth DCF
Growth DCF 17.41 SGD 32.46 SGD 61.34 SGD 71
Rev-Margin DCF 21.14 SGD 41.89 SGD 73.10 SGD 67
Economic Profit
Residual Income 13.57 SGD 18.40 SGD 111.10 SGD 61
ROIC Compounder 21.74 SGD 30.61 SGD 42.88 SGD 68
Growth Earnings
Growth-Adj P/E 44.17 SGD 63.10 SGD 82.04 SGD 65

Widest divergence: Growth Earnings (63.10 SGD) versus Asset-Based (5.20 SGD). Highest evidence: FCF DCF (72).

Notify me when TDED reaches fair value

Put TDED on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 106.1
P/S ratio 13.3 P/E × margin
EPS (TTM) 0.0900 SGD price ÷ EPS = P/E 106.1
Dividend yield 6.3%
Net margin 12.5% FY2025
Return on equity 29.6% TTM
More key figures
Profitability
Return on assets (EBIT) 14.9% avg 5y
Operating margin 16.1% TTM
Growth
Revenue (TTM) 217B SGD TTM
Revenue growth (YoY) +44.2% 3y avg +18.7%
EPS growth (YoY) +65.9%
Balance sheet & cash flow
Free cash flow 13.1B SGD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 55

Profitability 79
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Delta Electronics (Thailand) Public Company Limited, together with its subsidiaries, researches and develops, manufactures, and distributes electronic products. The company operates through four segments: Power Electronics, Mobility, Infrastructure, and Automation.

Full company description

Delta Electronics (Thailand) Public Company Limited, together with its subsidiaries, researches and develops, manufactures, and distributes electronic products. The company operates through four segments: Power Electronics, Mobility, Infrastructure, and Automation. It offers inductors, RF inductors, transformers, networking products, EMI filters, solenoids, current sensing resistors, and power modules; power and system products, such as USB socket outlets, medical power, industrial power supplies, industrial battery charging, high voltage power, embedded power, and adapters; DC brushless fans and blowers, motors, thermal management products, cabinet thermal solutions, indoor air quality solutions, and automotive fans; EV powertrain systems; and display and visualization, mobile power, industrial power, and medical power products, as well as healthcare devices. The company also provides building automation products comprising building management and control system, LED lighting, smart surveillance, indoor air quality, healthy lighting, and building energy management system products; industrial automation products; data center, telecom power systems, networking systems, and UPS and datacenter infrastructure solutions; EV charging and energy storage systems, renewable energy, industrial battery charging, healthcare devices, industrial equipment, energy IoT, and display and visualization products; and visual display and smart education solutions. In addition, it offers industrial and building automation, data center, telecom energy, smart energy, displays and monitoring, and EV charging solutions. Further, the company rents properties; and manufactures and trades electric vehicle, as well as engages in holding business. It operates in Thailand, the United States, Germany, Singapore, China, India, Taiwan, the Netherlands, Hungary, Malaysia, and internationally. The company was incorporated in 1988 and is based in Samut Prakan, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Delta Electronics (Thailand) Public Company Limited reported revenue of 198B THB in FY2025 versus 84.3B THB in FY2021, a compound +23.8%/yr. Reported net income was 24.8B THB in FY2025, compounding +38.7%/yr from FY2021.

Growth Quality 86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
198B SGD
Latest YoY
+20.3%
Avg. revenue growth/yr (3Y) 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.
+18.7%
Value creation/yr (5Y, in THB) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in THB: 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.
+36.2% (29.9 + 6.3)
Revenue +23.8%/yr
FY21 84.3B THB
FY22 119B THB
FY23 146B THB
FY24 165B THB
FY25 198B THB
Net income +38.7%/yr
FY21 6.7B THB
FY22 15.3B THB
FY23 18.4B THB
FY24 18.9B THB
FY25 24.8B THB

TDED screens 550% overvalued. Compare with Contemporary Amperex Technology Co →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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 Electronics (Thailand) Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/TDED

Peer Group

Electrical Equipment & Parts · 542 stocks

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.

Quality Score 65 · Top 25%
Fair Value upside −84% · Bottom 25%
Return on equity (TTM) 30% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 44% · Top 25%
Dividend yield (TTM) 6.3% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 106.1× · Pricier than 75% of peers
P/FCF 9.3× · Pricier than median
PEG 3.03× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 56
PAST100 · sector 26
HEALTH100 · sector 97
DIVIDEND100 · sector 23

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$652.50 HK$394.19 −40%
ABB Ltd ABBN CHF 80.10 CHF 28.70 −64%
Vertiv Holdings VRT $257.08 $63.13 −75%
LG Energy Solution, Ltd 373220 365,500 KRW 201,455 KRW −45%
Prysmian S.p.A PRY €117.10 €84.15 −28%
Legrand SA LR €139.65 €78.82 −44%
Sungrow Power Supply Co 300274 ¥86.40 ¥123.83 +43%
Hubbell Incorporated HUBB $443.31 $285.77 −36%
Shenzhen Inovance Technology Co 300124 ¥61.07 ¥33.04 −46%
nVent Electric plc NVT $151.98 $40.68 −73%

Compare Delta Electronics (Thailand) Public Company Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Delta Electronics (Thailand) Public Company Limited (TDED) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 1.47 SGD versus a price of 9.55 SGD, about −85% upside (overvalued).
What is the fair value of TDED?
Our model-based fair value for Delta Electronics (Thailand) Public Company Limited is 1.47 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price: 9.55 SGD.
What is the quality score of TDED?
Delta Electronics (Thailand) Public Company Limited has a Quality Score of 65/100. 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 revenue of Delta Electronics (Thailand) Public Company Limited (TDED)?
Delta Electronics (Thailand) Public Company Limited reported trailing-twelve-month revenue of about 217B SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of TDED?
The net profit margin of Delta Electronics (Thailand) Public Company Limited is about 13.1%, meaning it keeps roughly 13.1% of revenue as net income. Based on the latest reported figures.
Does Delta Electronics (Thailand) Public Company Limited pay a dividend?
Delta Electronics (Thailand) Public Company Limited currently shows a dividend yield of about 6.28% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Delta Electronics (Thailand) Public Company Limited in the live analysis

One click puts Delta Electronics (Thailand) Public Company Limited 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.