Deswell Industries Inc (DSWL)

Plastics Products, NEC

Latest Price

$2.95

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

6.89

P/B Ratio

0.43

Valuation metrics

EPS: $0.67

Book value / share: $6.89

Formula: √(22.5 × EPS × BVPS)

Graham Number

$10.19

+242% 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

$4.93

+66% upside

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

Growth: -6%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$9.27

+211% upside

EPS: $0.67

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$10.05

+237% upside

5.9% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Royal Palms Capital LLC	641.1K	$2.0M	4.04%	-907	2026-06-30
Morgan Stanley	190.4K	--	1.20%	-11.2K	2026-06-30
Garde Capital, Inc.	83.0K	--	0.52%	--	2026-06-30
RBF Capital, LLC	25.0K	--	0.16%	--	2026-06-30
BNP Paribas Financial Markets	3.2K	--	0.02%	--	2026-06-30