DESWELL INDUSTRIES INC (DSWL)

Plastics Products, NEC

Latest Price

$3.25

TTM P/E

4.64

Normalized P/E

4.64

Div Yield

6.15%

Book Value

P/B Ratio

Valuation metrics

EPS: $0.70

Book value / share: $6.41

Formula: √(22.5 × EPS × BVPS)

Graham Number

$10.05

+209% upside

Norm. op. income: $3M (median of 7yr)

Tax rate: 5%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$5.07

+56% upside

Base FCF: $13M (median of recent 5yr)

Growth: 4%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$15.79

+386% upside

EPS: $0.70

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$10.50

+223% upside

6.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Royal Palms Capital LLC	642.0K	$1.0M	4.03%	+181.1K	2026-03-31
MORGAN STANLEY	201.6K	--	1.26%	-8.0K	2026-03-31
Garde Capital, Inc.	83.0K	--	0.52%	--	2026-03-31
RBF Capital, LLC	25.0K	--	0.16%	--	2026-03-31
BNP PARIBAS FINANCIAL MARKETS	3.2K	--	0.02%	-200	2026-03-31
UBS Group AG	632	--	0.00%	-26	2026-03-31
OSAIC HOLDINGS, INC.	200	--	0.00%	--	2026-03-31
Russell Investments Group, Ltd.	64	--	0.00%	--	2026-03-31
SBI Securities Co., Ltd.	28	--	0.00%	--	2026-03-31
CITIGROUP INC	1	--	0.00%	--	2026-03-31