EN DE

Sun Race Sturmey-Archer Inc (1526) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.0B TWD

SR Sun Race Sturmey-Archer Inc 1526 · TW
Price16.80 TWD
Fair Value8.67 TWD
Upside-48.4%
Quality62/100
Watch Sun Race Sturmey-Archer Inc for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Trades 48% ABOVE our fair value of 8.67 TWD
!Weak Growth
!Loss-making · -7.8% net margin
!Trails peers (4/11)
Weak Growth
Loss-making · -7.8% net margin
Low debt · generates free cash flow
Trails peers (4/11)
Narrow moat 13/100
Evidence: Medium Range 5.49 TWD – 13.30 TWD Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 7 days ago

Share price +3.4% over the past month.

A solid business, but screening 48% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (13.30 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (5.49 TWD to 13.30 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

54.62 TWD 13.90 TWD Fair Value 8.67 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 13.90 TWD – 54.62 TWD · fair‑value band 5.49 TWD – 13.30 TWD · the 16.80 TWD price screens above the 8.67 TWD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sun Race Sturmey-Archer Inc (1526) currently trades at 16.80 TWD, while our model-based Fair Value estimate is 8.67 TWD, implying the stock looks roughly 48.4% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Sun Race Sturmey-Archer Inc generated revenue of 732M TWD at a net margin of -7.8%. Revenue declined 19.3% year over year. It earns a return on equity of -4.2%. Net debt stands at 405M TWD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 5.49 TWD (bear case) to 13.30 TWD (bull case); at 16.80 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 20% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -48%, 1526 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 33.50 TWD 42.39 TWD 52.81 TWD 80
Rev-Margin DCF 21.79 TWD 27.80 TWD 34.38 TWD 74
Gordon GGM 17.09 TWD 25.12 TWD 32.70 TWD 70
All 13 models by family
DCF Models
FCF DCF 32.94 TWD 42.63 TWD 54.46 TWD 38
Owner Earnings 10.53 TWD 12.80 TWD 15.56 TWD 31
5Y Revenue Exit 21.79 TWD 27.20 TWD 33.51 TWD 39
5Y EBITDA Exit 17.10 TWD 18.95 TWD 20.68 TWD 41
10Y Revenue Exit 26.06 TWD 31.45 TWD 37.53 TWD 36
10Y EBITDA Exit 23.64 TWD 26.38 TWD 29.07 TWD 37
Dividend Discount
Gordon GGM 17.09 TWD 25.12 TWD 32.70 TWD 70
DDM Multi-Stage 17.09 TWD 23.43 TWD 29.64 TWD 61
Multiples
EV/EBITDA 6.00 TWD 6.76 TWD 7.53 TWD 54
EV/Revenue 14.49 TWD 19.12 TWD 23.74 TWD 43
Asset-Based
NCAV (Graham) 11.36 TWD 15.22 TWD 22.72 TWD 50
Growth DCF
Growth DCF 33.50 TWD 42.39 TWD 52.81 TWD 80
Rev-Margin DCF 21.79 TWD 27.80 TWD 34.38 TWD 74

Widest divergence: Growth DCF (27.80 TWD) versus Multiples (6.76 TWD). Highest evidence: Growth DCF (80).

Notify me when 1526 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 732M TWD
Revenue growth (YoY) -19.3%
Net margin -7.8%
Return on equity -4.2%
Free cash flow 200M TWD FY2025
Operating margin -19.5%
More key figures
EPS (TTM) -0.1100 TWD
EPS growth (YoY) -79.7%
Net debt 405M TWD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 63 · Market factors (momentum, volatility) 42

Profitability 14
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 78
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Sun Race Sturmey-Archer Corporation engages in manufacturing, processing, and trading various bicycles parts and mechanical hardware worldwide. The company offers products for race, gravel, MTB, cues and linkglide, and e-bike, as well as provides spare parts.

Full company description

Sun Race Sturmey-Archer Corporation engages in manufacturing, processing, and trading various bicycles parts and mechanical hardware worldwide. The company offers products for race, gravel, MTB, cues and linkglide, and e-bike, as well as provides spare parts. It is also involved in import, export, and wholesale business of industrial equipment and spare; management of real estate; and construction project development. Additionally, the company offers city bikes and kids bike parts. Sun Race Sturmey-Archer Corporation was incorporated in 1972 and is based in Taoyuan City, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sun Race Sturmey-Archer Inc reported revenue of 771M TWD in FY2025 versus 1.9B TWD in FY2021, a compound −20.1%/yr. Reported net income was −6.6M TWD in FY2025.

Growth Quality 29/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
771M TWD
Latest YoY
+7.0%
Avg. growth/yr (3Y) 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.
−29.5%
Avg. growth/yr (5Y) 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.
−9.2%
Avg. growth/yr (23Y) 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.
+1.3%
Revenue −20.1%/yr
FY21 1.9B TWD
FY22 2.2B TWD
FY23 995M TWD
FY24 721M TWD
FY25 771M TWD
Net income
FY21 263M TWD
FY22 387M TWD
FY23 45.5M TWD
FY24 −54.7M TWD
FY25 −6.6M TWD

1526 screens 48% overvalued. Compare with ANTA Sports Products Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Sun Race Sturmey-Archer Inc Fair Value". https://www.fairvalue-calculator.com/stock/1526

Peer Group

Leisure · 191 stocks

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.

Quality Score 62 · Above median
Fair Value upside −48% · Below median
Return on assets -2% · Bottom 25%
Net margin (TTM) -8% · Bottom 25%
Operating margin (TTM) -20% · Bottom 25%
Revenue growth -19% · Bottom 25%
Dividend yield (TTM) 15.2% · Top 25%
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Leisure median · lower = cheaper

P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 20
FUTURE0 · sector 16
PAST0 · sector 20
HEALTH93 · sector 94
DIVIDEND100 · sector 54

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$72.80 HK$119.82 +65%
Pop Mart International Group 9992 HK$151.00 HK$227.30 +51%
Amer Sports, Inc AS $33.03 $16.16 -51%
Hasbro, Inc HAS $94.89 $81.97 -14%
Life Time Group LTH $45.40 $15.61 -66%
Ninebot Limited 689009 ¥44.94 ¥39.73 -12%
Li Ning Company 2331 HK$14.59 HK$29.45 +102%
Asmodee Group ASMDEEB kr 158.70 kr 96.65 -39%
Smartfit Escola de Ginástica e Dança S.A SMFT3 R$17.25 R$22.90 +33%
Songcheng Performance Development Co 300144 ¥6.17 ¥6.85 +11%

Compare Sun Race Sturmey-Archer Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Sun Race Sturmey-Archer Inc (1526) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 8.67 TWD versus a price of 16.80 TWD, about −48% (overvalued).
What is the fair value of 1526?
Our model-based fair value for Sun Race Sturmey-Archer Inc is 8.67 TWD (as of Aug 13, 2026), built from audited fundamentals. The current price: 16.80 TWD.
What is the quality score of 1526?
Sun Race Sturmey-Archer Inc has a Quality Score of 62/100. 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 revenue of Sun Race Sturmey-Archer Inc (1526)?
Sun Race Sturmey-Archer Inc reported trailing-twelve-month revenue of about 732M TWD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1526?
The net profit margin of Sun Race Sturmey-Archer Inc is about -7.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sun Race Sturmey-Archer Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.