Myson Century, Inc. (5314) fair value: what the stock is really worth
As of Nov 10, 2026: fair value (intrinsic value) of Myson Century, Inc. stock TWD 22.94, price TWD 21.30, upside +7.7%, quality 70 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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 11, 2026.
How to read this chart
60‑month range 0.1698 TWD – 46.80 TWD · fair‑value band 14.17 TWD – 36.08 TWD · the 21.30 TWD price screens below the 22.94 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 11, 2026.
Follow Myson Century in your weekly email
Every Wednesday you see whether Myson Century 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.
Myson Century, Inc., together with its subsidiaries and designs, manufacturers, and sells integrated circuit systems in Taiwan, rest of Asia, and internationally.
Show moreShow less
The company engages in the provision of safety monitoring products; restaurant business; retail of food and grocery; retail of beverages; other catering businesses; trading of building materials; interior decoration business; trading of clothing; advertising and marketing business; insurance brokerage; and the manufacture and sale of connecting cables and computer typewriters.
Myson Century, Inc. was founded in 1990 and is headquartered in Tainan City, Taiwan.
Stock analysis
Myson Century, Inc. (5314) currently trades at 21.30 TWD, while our model-based Fair Value estimate is 22.94 TWD, so the stock looks roughly fairly valued today (gap 7.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 68.27 TWD per share, and 11 of the 24 models we run sit above the 21.30 TWD price.
Bear case: the Economic Profit group reads lowest at 8.21 TWD, and 13 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 14.17 TWD (bear) to 36.08 TWD (bull), the price of 21.30 TWD sits inside 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 70/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Myson Century, Inc. reported revenue of 3.0B TWD in FY2025 versus 14.0M TWD in FY2021, a compound +281.8%/yr. Reported net income was 1.6B TWD in FY2025.
Key figures
Market cap 25.6B TWD (≈ $781M) Small · P/E ratio 19.2 · P/S ratio 5.37 · EPS (TTM) 1.11 TWD · Dividend yield 0.2% · Net margin 28.3% · Return on equity 61.5% · Return on assets (EBIT) 7.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 79 out of 100 (medium confidence).
What moves the price
The share trades about 54% below its 52-week high and 87% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −10% fair-value upside, at 8%, 5314 screens cheaper than that median.
Fair Value models
Bear14.17 TWDFair Value 22.94 TWDBull36.08 TWD
Price 21.30 TWD · Upside +7.7%
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 (0.9165 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.
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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+373.3%
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.
+444.4%
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−206.7% (2021) → 35.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−9.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −10.6% a year for the price.
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.Semiconductors · 399 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+7.7% · Top 25%
Profitability
Return on equity (12 months)61.5% · Top 25%
Return on assets31.8% · Top 25%
Net margin (12 months)28.3% · Top 25%
Operating margin (12 months)13.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)153.7% · Top 25%
Dividend yield (12 months)0.2% · Bottom 25%
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (12 months)19.2× · Cheaper than median
P/B13.89× · Priciest 25%
P/S (12 months)5.37× · Pricier than median
Price / free cash flow (fiscal year)25.8× · Cheaper than median
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). "Myson Century, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/5314
Frequently asked questions
Is Myson Century, Inc. (5314) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of 22.94 TWD versus a price of 21.30 TWD, about +8% upside (fairly valued).
What is the fair value of 5314?
Our model-based fair value for Myson Century, Inc. is 22.94 TWD (as of Nov 11, 2026), built from audited fundamentals. The current price: 21.30 TWD.
What is the quality score of 5314?
Myson Century, Inc. has a Quality Score of 70/100. 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 Myson Century, Inc. (5314)?
Our model-based price target is the fair value of 22.94 TWD (as of Nov 11, 2026) from 24 valuation models. Cautious scenario 14.17 TWD, optimistic scenario 36.08 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Myson Century, Inc. stock forecast for 2026?
Our models put fair value at 22.94 TWD, about +8% upside versus a price of 21.30 TWD (fairly valued). Cautious scenario 14.17 TWD, optimistic scenario 36.08 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Myson Century, Inc. (5314)?
Myson Century, Inc. reported trailing-twelve-month revenue of about 4.8B TWD (latest available figure, as of Nov 11, 2026).
Does Myson Century, Inc. pay a dividend?
Myson Century, Inc. currently shows a dividend yield of 0.23% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Myson Century, Inc. (5314) and when is the ex-dividend date?
Myson Century, Inc. pays a dividend of 0.048 TWD per share a year, a dividend yield of 0.2%. The last ex-dividend date was Sep 21, 2026. The payout ratio is 4.3% of earnings. Free cash flow covers the dividend 17.18 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Myson Century, Inc. (5314)?
For today's price to be fair in a discounted-cash-flow model, Myson Century, Inc. would have to grow free cash flow by -9.2 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +281.8 % per year. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of 5314 use?
Our models discount Myson Century, Inc. at 11.8 %: a base by market capitalisation (small), country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Myson Century, Inc. that is -9.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Myson Century, Inc. (5314) delivered so far?
Over the past 4 years revenue at Myson Century, Inc. grew +281.8 % a year. The price currently implies free-cash-flow growth of -9.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Myson Century, Inc. (5314) growing?
The median revenue growth in the sector is +15.6 % a year. That is the yardstick for the growth priced into Myson Century, Inc. (-9.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Myson Century, Inc. (5314)?
The free-cash-flow yield on the price is 15.95 %: that much free cash flow Myson Century, Inc. produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Myson Century, Inc. (5314)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Myson Century, Inc. it is 22.94 TWD per share (as of Nov 11, 2026), against a price of 21.30 TWD. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Myson Century, Inc. stock overvalued or undervalued in 2026?
As of Nov 11, 2026, 5314 trades below its calculated fair value: price 21.30 TWD, fair value 22.94 TWD, a gap of about +8% (fairly valued). 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 5314?
No. The price is what the market pays today (21.30 TWD); the fair value is what the company's own numbers justify (22.94 TWD). For Myson Century, Inc. the two are 1.64 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Myson Century, Inc. worth?
The market values Myson Century, Inc. at about 25.6B TWD (market capitalisation, as of Nov 11, 2026). Per share that is 21.30 TWD; our models calculate a fair value of 22.94 TWD per share.
What do the bullish and bearish scenarios say about 5314?
Our models span a range for Myson Century, Inc.: cautious scenario 14.17 TWD, base 22.94 TWD, optimistic 36.08 TWD per share (as of Nov 11, 2026, price 21.30 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5314?
Myson Century, Inc. trades at a price-to-earnings ratio of 19.2 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 22.94 TWD is built from several models across several years. Other multiples: P/B 13.9, P/S 5.4, EV/EBITDA 25.0.
How solid is the balance sheet of Myson Century, Inc. (5314)?
Balance-sheet figures for Myson Century, Inc. (as of Nov 11, 2026): return on equity 61.5%, debt of 0.05 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 5314 from its 52-week high?
Myson Century, Inc. trades at 21.30 TWD, about 54% below its 52-week high of 46.80 TWD and 87% above the low of 11.37 TWD (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of 22.94 TWD is for.
Which stocks are comparable to Myson Century, Inc.?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, Micron Technology, Inc, 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 Myson Century, Inc. stock attractive at the current price?
The data as of Nov 11, 2026: price 21.30 TWD, calculated fair value 22.94 TWD (+8%), Quality Score 70/100, from 24 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 5314 calculated?
We run Myson Century, Inc. through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 22.94 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 15.1% above its aggregate fair value. Myson Century, Inc. currently trades 7% below its own fair value, and the market average says nothing about that. 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 Myson Century, Inc. (5314)?
The closing price on Nov 10, 2026 was 21.30 TWD. Our model-based fair value is 22.94 TWD, about +8% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Myson Century, Inc. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (14.17 TWD to 36.08 TWD) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Myson Century, Inc.
How large is the market capitalisation of Myson Century, Inc. (5314)?
The market capitalisation of Myson Century, Inc. is 25.6B TWD (≈ $781M). 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 Myson Century, Inc. (5314)?
The price-to-sales ratio of Myson Century, Inc. is 5.37 (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 Myson Century, Inc. (5314)?
Earnings per share at Myson Century, Inc. are 1.11 TWD (price ÷ EPS = P/E 19.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Myson Century, Inc. (5314)?
The dividend yield of Myson Century, Inc. is 0.2% (payout 4.3%). 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 Myson Century, Inc. (5314)?
The net margin of Myson Century, Inc. is 28.3% (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 Myson Century, Inc. (5314)?
The return on equity (ROE) of Myson Century, Inc. is 61.5% (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 Myson Century, Inc. (5314)?
On an EBIT basis the return on assets of Myson Century, Inc. is 7.8% (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 Myson Century, Inc. (5314)?
The operating margin of Myson Century, Inc. is 13.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Myson Century, Inc. (5314)?
Revenue at Myson Century, Inc. is growing +154% versus a year earlier (3y avg +444%). 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 Myson Century, Inc. (5314)?
Earnings per share at Myson Century, Inc. are growing −64.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Myson Century, Inc. in the live analysis
One click puts Myson Century, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 11, 2026