US · DSWL
Deswell Industries, Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Macau
- Website
- deswell.com
Price · as of 2025-03-31
$3.40
Market cap 57.37M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.92 | +603.53% |
| Intrinsic Value(DCF) | $3.18 | -6.47% |
| Graham-Dodd Method(GD) | $6.90 | +103% |
| Graham Formula(GF) | $3.95 | +16.03% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $1.09 | $171.51 | $0.00 | $3.59 | $0.00 |
| 2012 | $1.05 | $421.94 | $2.51 | $3.92 | $1.23 |
| 2013 | $1.22 | $27.35 | $2.65 | $0.66 | $0.94 |
| 2014 | $1.08 | $104.62 | $2.50 | $0.00 | $7.04 |
| 2015 | $0.99 | $21.15 | $2.42 | $1.59 | $0.00 |
| 2016 | $0.95 | $112.56 | $1.69 | $1.69 | $0.00 |
| 2017 | $1.25 | $301.76 | $1.68 | $3.08 | $0.68 |
| 2018 | $2.05 | $624.66 | $40.23 | $6.01 | $16.66 |
| 2019 | $1.88 | $63.31 | $24.30 | $5.13 | $4.71 |
| 2020 | $1.77 | $54.87 | $19.03 | $2.38 | $0.00 |
| 2021 | $3.35 | $147.64 | $2.07 | $5.27 | $3.81 |
| 2022 | $2.36 | $105.04 | $16.32 | $5.29 | $19.92 |
| 2023 | $2.21 | $5,887.78 | $1.52 | $3.27 | $0.00 |
| 2024 | $2.16 | $24.60 | $2.90 | $5.33 | $0.00 |
| 2025 | $2.18 | $23.92 | $3.83 | $6.90 | $3.94 |
AI valuation
Our deep-learning model estimates Deswell Industries, Inc.'s (DSWL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.92
- Current price
- $3.40
- AI upside
- +603.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.18
-6.47% upside
Graham-Dodd
$6.90
+103% upside
Graham Formula
$3.95
+16.03% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DSWL | Deswell Industries, Inc. | $3.40 | 57.37M | +604% | -6% | +103% | +16% | 3.12 | 0.34 | 0.51 | -10.32 | 6.81 | 0.34 | 20.18% | 4.90% | 16.47% | 11.35% | 10.39% | 9.63% | 0.00 | — | 5.45 | 4.83 | -7.12 | 4583.00% | -253.00% | 292.00% | 37.99% | 0.76 | 41.99% | 9.17% | 28.60% | 44.81% | -12.30 | -3.09 | -0.60 | 3.04 |
| CPSH | CPS Technologies Corporat… | $4.48 | 65.09M | +8,716% | +2,992% | — | -31% | -7.13 | 1.54 | 1.06 | -4.76 | — | 1.54 | -0.56% | -20.74% | -14.84% | -19.70% | -34.79% | -15.49% | 0.01 | — | 3.29 | 2.17 | 0.81 | -33479.00% | -2333.00% | -91407.00% | -19.99% | -0.81 | -46.35% | 0.00% | 0.00% | 0.00% | -4.17 | -4.08 | 0.86 | 2.13 |
| GMM | Global Mofy Metaverse Lim… | $1.23 | 36.36M | +3,028% | +24,037% | — | — | -1.12 | 0.35 | 0.39 | -3.42 | — | 9.15 | 40.24% | 5.37% | -34.50% | -35.82% | 5.71% | -28.13% | 0.06 | 15.38 | 1.10 | 0.37 | 0.08 | -38333.00% | 3525.00% | -21969.00% | 101.87% | 1.42 | 42.02% | 0.00% | 0.00% | 0.00% | 7.05 | 0.96 | 0.38 | 1.59 |
| HOLO | MicroCloud Hologram Inc. | $2.14 | 31.17M | +779% | +4,400% | +5,601% | — | -6.79 | 0.28 | 1.50 | 8.31 | — | 0.28 | 22.54% | -47.59% | -21.81% | -7.45% | -777.64% | -7.24% | 0.00 | — | 52.19 | 51.85 | 6.19 | -9421.00% | 4262.00% | 24591.00% | -22.60% | -3.19 | -555.16% | 0.00% | 0.00% | 165.84% | 8.20 | 11.49 | -3.90 | 9.10 |
| JFU | 9F Inc. | $4.37 | 51.46M | +23% | +292% | +950% | — | 2.49 | 0.03 | 0.40 | 106.58 | — | 0.03 | 65.21% | -14.66% | 16.13% | 1.41% | -3.41% | 1.23% | 0.00 | — | 6.99 | 6.06 | 16.00 | -13500.00% | -2485.00% | -2010.00% | 36.24% | 0.10 | 4.35% | 0.00% | 0.00% | 0.00% | 54.19 | -54.32 | -7.95 | 0.05 |
| NEON | Neonode Inc. | $1.82 | 30.54M | +1,624% | +102% | — | +120% | -20.60 | 8.10 | 42.85 | -18.30 | — | 8.10 | 96.27% | -210.65% | -208.04% | -38.48% | -829.26% | -34.58% | 0.03 | — | 10.92 | 10.73 | 2.48 | -3788.00% | -1883.00% | -1247.00% | -4.23% | -3.45 | -712.98% | 0.00% | 0.00% | 0.00% | -17.92 | -20.84 | 37.74 | 24.18 |
| NOTE | FiscalNote Holdings, Inc. | $1.07 | 16.07M | +9,864% | +398% | — | — | 15.95 | 1.55 | 1.26 | 5.42 | — | -1.03 | 63.28% | -26.56% | 7.91% | 13.47% | -11.91% | 2.73% | 1.77 | -1.35 | 1.12 | 0.94 | 2.69 | -10786.00% | -933.00% | -6735.00% | -9.34% | -0.10 | -5.59% | 0.00% | 0.00% | 59.99% | -9.08 | -20.46 | 2.41 | -3.00 |
| ODYS | Odysight.ai Inc. | $4.95 | 80.97M | +585% | -42% | — | — | -6.98 | 4.50 | 20.71 | -5.25 | — | 4.50 | 29.19% | -315.51% | -296.85% | -65.28% | -777.07% | -50.60% | 0.06 | — | 6.31 | 5.97 | 1.38 | -204.00% | 3070.00% | -1830.00% | -10.07% | -2.49 | -513.82% | 0.00% | 0.00% | 11.57% | -5.20 | -7.86 | 16.40 | 5.66 |
| REFR | Research Frontiers Incorp… | $1.00 | 33.49M | +4,016% | -46% | — | — | -34.25 | 17.25 | 33.63 | -37.53 | — | 17.25 | 80.27% | -107.96% | -98.19% | -42.84% | -89.67% | -33.24% | 0.50 | — | 10.21 | 9.86 | 0.59 | -3140.00% | 4683.00% | -6558.00% | -1.76% | -2.93 | -49.16% | 0.00% | 0.00% | 0.00% | -30.67 | -55.94 | 33.11 | -24.85 |
| SLNH | Soluna Holdings, Inc. | $0.87 | 26.18M | +3,473% | -52% | — | — | -1.11 | -5.18 | 1.70 | -2.48 | — | -2.15 | 60.28% | -124.99% | -166.58% | -830.78% | -220.10% | -65.02% | -1.75 | -18.81 | 0.28 | 0.22 | -0.44 | -9712.00% | 8049.00% | 1712.00% | -28.51% | -0.11 | -89.08% | 0.00% | 0.00% | 0.00% | -1.66 | -4.26 | 2.07 | -6.18 |
| WBX | Wallbox N.V. | $3.21 | 33.69M | +780% | -95% | — | — | -0.51 | 1.08 | 0.42 | -2.75 | -4.75 | -3.10 | 32.80% | -81.62% | -90.87% | -126.98% | -49.31% | -32.57% | 3.62 | -6.12 | 0.90 | 0.43 | -2.29 | 1077.00% | 1372.00% | -1980.00% | -124.90% | -0.29 | -32.05% | 0.00% | 0.00% | 0.00% | -1.93 | -2.97 | 1.58 | -2.96 |
About Deswell Industries, Inc.
Deswell Industries, Inc. manufactures and sells injection-molded plastic parts and components, electronic products and subassemblies, and metallic molds and accessory parts for original equipment manufacturers and contract manufacturers. It operates in two segments, Plastic Injection Molding and Electronic Products Assembling. The company produces a range of plastic parts and components that are used in the manufacture of consumer and industrial products, which include plastic components for electronic entertainment products, power tools, accessories, and outdoor equipment; cases for flashlights, telephones, printers, scanners; parts for industrial components, and indoor control switches, as well as parts for audio equipment, and cases and key tops for personal organizers and remote controls; double injection caps; parts for medical products comprising apparatus for blood tests; laser key caps; automobile components; and plastic components of automatic robot. It also provides electronic products that consist of audio equipment, including digital and analogue mixing consoles, amplifiers, signal processors, audio interfaces, network audio equipment, and speaker enclosures; consumer audio products, such as multi-channel receivers-amplifiers, and wired and wireless audio streaming products; printed circuit board assemblies; and IoT products. The company sells its products primarily in China, the United States, Hong Kong, the United Kingdom, Norway, Holland, Canada, and internationally. Deswell Industries, Inc. was founded in 1987 and is based in Macau.
- CEO
- Kin Chung So
- Employees
- 921
- Beta
- 0.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.18 ÷ $3.40) − 1 = -6.47% (DCF, example).