The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$1.43Fair value$33.34Bull$37.13
FairClose
52-week traded range
52W low $42.3652W high $122.76
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Diodes Incorporated closed at $95.01, 185.0% above the consensus fair value of $33.34 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 66.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$37.13
-60.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
$36.78
-61.3%
√(22.5 × EPS × BVPS)
EPS=1.43, BVPS=42.04 · outside Graham range (P/E 66.4, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$28.60
-69.9%
EPS × 20x (sector P/E)
EPS=1.43, Sector P/E=20x
Peter Lynch (PEG)
$1.43
-98.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.43, g=1%
EV/EBITDA
$35.64
-62.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=156.98M
Book Value (P/B)
$2.34
-97.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.04, ROE=3.4%, g=3%, r=10%
Reverse DCF
$95.01
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.4% | Historical: 1%
Margin of Safety
$25.63
-73.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34.17, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.