Cryomax Cooling System Corp (1587) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Cryomax Cooling System Corp stock TWD 10.93, price TWD 20.05, that is 45.5% below the price, quality 43 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 17.81 TWD – 73.98 TWD · fair‑value band 6.89 TWD – 12.79 TWD · the 20.05 TWD price screens above the 10.93 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Cryomax Cooling System in your weekly email
Every Wednesday you see whether Cryomax Cooling System is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Cryomax Cooling System Corp. engages in the manufacturing, processing, and trading of metal water storage tanks for various vehicles in Taiwan, the United States, Asia, Europe, and internationally. The company offers copper and aluminum radiators for car, vans, and trucks; and condensers for cars.
Show moreShow less
It also engages in general investment business; and manufacturing and trading of automotive parts and components. The company was founded in 1984 and is headquartered in Changhua, Taiwan.
Stock analysis
Cryomax Cooling System Corp (1587) currently trades at 20.05 TWD, while our model-based Fair Value estimate is 10.93 TWD, 46% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 10.16 TWD per share, and 2 of the 15 models we run sit above the 20.05 TWD price.
Bear case: the Asset-Based group reads lowest at 2.20 TWD, and 13 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 6.89 TWD (bear) to 12.79 TWD (bull), the price of 20.05 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 43/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cryomax Cooling System Corp reported revenue of 2.7B TWD in FY2025 versus 2.4B TWD in FY2021, a compound +3.0%/yr. Reported net income was 29.9M TWD in FY2025, compounding −26.5%/yr from FY2021.
Key figures
Market cap 1.6B TWD (≈ $48.9M) Micro · P/E ratio 91.1 · P/S ratio 0.57 · EPS (TTM) 0.2200 TWD · Dividend yield 2.1% · Net margin 0.6% · Return on equity 1.1% · Return on assets (EBIT) 3.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 21 out of 100 (medium confidence).
What moves the price
The share trades about 65% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −46%, 1587 screens richer than that median.
Fair Value models
Bear6.89 TWDFair Value 10.93 TWDBull12.79 TWD
Price 20.05 TWD · Downside -45.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1887 TWD per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Residual Income11.40 TWD11.84 TWD12.63 TWD76
EPV7.94 TWD8.47 TWD8.90 TWD74
ROIC Compounder7.94 TWD8.47 TWD8.90 TWD72
All 16 models by family
Earnings-Based
Graham-Dodd2.54 TWD8.40 TWD11.24 TWD64
Lynch FV1.90 TWD2.71 TWD3.52 TWD61
PEG = 1.01.90 TWD2.71 TWD3.52 TWD57
EPV7.94 TWD8.47 TWD8.90 TWD74
Dividend Discount
Gordon GGM3.57 TWD6.06 TWD7.95 TWD68
DDM Multi-Stage3.57 TWD5.54 TWD6.51 TWD67
Multiples
P/E Multiple6.17 TWD8.22 TWD10.28 TWD63
P/S Multiple4.76 TWD6.35 TWD7.94 TWD58
P/B Multiple58.87 TWD78.49 TWD98.11 TWD55
EV/EBITn/a2.82 TWD6.51 TWD61
EV/EBITDA13.72 TWD22.26 TWD30.81 TWD66
EV/Revenuen/an/a1.92 TWD50
Asset-Based
NCAV (Graham)1.45 TWD2.20 TWD2.75 TWD54
Economic Profit
Residual Income11.40 TWD11.84 TWD12.63 TWD76
ROIC Compounder7.94 TWD8.47 TWD8.90 TWD72
Growth Earnings
Growth-Adj P/E5.18 TWD7.40 TWD9.62 TWD67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.46/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+23.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.0%
Start year 2020 (pandemic). Over 10 years: +6.3% a year
Revenue growth 16 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: 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.
−22.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−24.3%
Dividend (yield on the price)2.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−24.3% vs −9.4%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.14% → 3%
Compare Cryomax Cooling System Corp with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 655 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside−45.5% · Bottom 25%
Profitability
Return on equity (12 months)1.1% · Bottom 25%
Return on assets0.8% · Bottom 25%
Net margin (12 months)0.6% · Bottom 25%
Operating margin (12 months)−0.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−6.5% · Bottom 25%
Dividend yield (12 months)2.1% · Above median
Balance sheet
Debt / equity0.10× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)91.1× · Priciest 25%
P/B1.02× · Cheaper than median
P/S (12 months)0.57× · Cheaper than median
EV/EBITDA7.4× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)0· sector 34
PAST (return on equity)5· sector 31
HEALTH (low debt)95· sector 95
DIVIDEND (yield)43· sector 39
VALUE 0: the price sits above our fair-value range.
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). "Cryomax Cooling System Corp Fair Value". https://www.fairvalue-calculator.com/stock/1587
Frequently asked questions
Is Cryomax Cooling System Corp (1587) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 10.93 TWD versus a price of 20.05 TWD, about 46% lower (overvalued).
What is the fair value of 1587?
Our model-based fair value for Cryomax Cooling System Corp is 10.93 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 20.05 TWD.
What is the quality score of 1587?
Cryomax Cooling System Corp has a Quality Score of 43/100. 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 price target for Cryomax Cooling System Corp (1587)?
Our model-based price target is the fair value of 10.93 TWD (as of Nov 8, 2026) from 16 valuation models. Cautious scenario 6.89 TWD, optimistic scenario 12.79 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Cryomax Cooling System Corp stock forecast for 2026?
Our models put fair value at 10.93 TWD, about 46% lower versus a price of 20.05 TWD (overvalued). Cautious scenario 6.89 TWD, optimistic scenario 12.79 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Cryomax Cooling System Corp (1587)?
Cryomax Cooling System Corp reported trailing-twelve-month revenue of about 2.8B TWD (latest available figure, as of Nov 8, 2026).
Does Cryomax Cooling System Corp pay a dividend?
Cryomax Cooling System Corp currently shows a dividend yield of 2.13% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Cryomax Cooling System Corp (1587)?
Cryomax Cooling System Corp has a dividend yield of 2.1%.
What is the intrinsic value of Cryomax Cooling System Corp (1587)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cryomax Cooling System Corp it is 10.93 TWD per share (as of Nov 8, 2026), against a price of 20.05 TWD. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Cryomax Cooling System Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 1587 trades above its calculated fair value: price 20.05 TWD, fair value 10.93 TWD, a gap of about −46% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1587?
No. The price is what the market pays today (20.05 TWD); the fair value is what the company's own numbers justify (10.93 TWD). For Cryomax Cooling System Corp the two are 9.12 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Cryomax Cooling System Corp worth?
The market values Cryomax Cooling System Corp at about 1.6B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 20.05 TWD; our models calculate a fair value of 10.93 TWD per share.
What do the bullish and bearish scenarios say about 1587?
Our models span a range for Cryomax Cooling System Corp: cautious scenario 6.89 TWD, base 10.93 TWD, optimistic 12.79 TWD per share (as of Nov 8, 2026, price 20.05 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1587?
Cryomax Cooling System Corp trades at a price-to-earnings ratio of 91.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 10.93 TWD is built from several models across several years. Other multiples: P/B 1.0, P/S 0.6, EV/EBITDA 7.4.
How solid is the balance sheet of Cryomax Cooling System Corp (1587)?
Balance-sheet figures for Cryomax Cooling System Corp (as of Nov 8, 2026): return on equity 1.1%, debt of 0.10 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 1587 from its 52-week high?
Cryomax Cooling System Corp trades at 20.05 TWD, about 65% below its 52-week high of 56.80 TWD and at the low of 20.00 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 10.93 TWD is for.
Which stocks are comparable to Cryomax Cooling System Corp?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Cryomax Cooling System Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 20.05 TWD, calculated fair value 10.93 TWD (−46%), Quality Score 43/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1587 calculated?
We run Cryomax Cooling System Corp through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 10.93 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Cryomax Cooling System Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Cryomax Cooling System Corp (1587)?
The closing price on Nov 9, 2026 was 20.05 TWD. Our model-based fair value is 10.93 TWD, about 46% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cryomax Cooling System Corp right now?
The price sits above even our optimistic bull case (12.79 TWD). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (6.89 TWD to 12.79 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Cryomax Cooling System Corp (1587) come from?
Earnings per share at Cryomax Cooling System Corp grew −8.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.9 %, EBIT margin −9.0 %, tax rate −2.1 %, residual (interest, one-offs) −0.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Cryomax Cooling System Corp
How large is the market capitalisation of Cryomax Cooling System Corp (1587)?
The market capitalisation of Cryomax Cooling System Corp is 1.6B TWD (≈ $48.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Cryomax Cooling System Corp (1587)?
The price-to-sales ratio of Cryomax Cooling System Corp is 0.57 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cryomax Cooling System Corp (1587)?
Earnings per share at Cryomax Cooling System Corp are 0.2200 TWD (price ÷ EPS = P/E 91.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cryomax Cooling System Corp (1587)?
The dividend yield of Cryomax Cooling System Corp is 2.1% (payout 194%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Cryomax Cooling System Corp (1587)?
The net margin of Cryomax Cooling System Corp is 0.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Cryomax Cooling System Corp (1587)?
The return on equity (ROE) of Cryomax Cooling System Corp is 1.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Cryomax Cooling System Corp (1587)?
On an EBIT basis the return on assets of Cryomax Cooling System Corp is 3.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Cryomax Cooling System Corp (1587)?
The operating margin of Cryomax Cooling System Corp is −0.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cryomax Cooling System Corp (1587)?
Revenue at Cryomax Cooling System Corp is growing −6.5% versus a year earlier (3y avg +1.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Cryomax Cooling System Corp (1587)?
Earnings per share at Cryomax Cooling System Corp are growing +537% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Cryomax Cooling System Corp (1587) generate?
The free cash flow of Cryomax Cooling System Corp is −75.7M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Cryomax Cooling System Corp (1587) carry?
The net debt of Cryomax Cooling System Corp is 954M TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cryomax Cooling System Corp in the live analysis
One click puts Cryomax Cooling System Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026