Cryomax Cooling System Corp (1587) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Cryomax Cooling System Corp TWD 7.17, price TWD 23.50, upside -69.5%, quality 36 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Cryomax Cooling System Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 17.81 TWD – 73.98 TWD · fair‑value band 5.85 TWD – 9.20 TWD · the 23.50 TWD price screens above the 7.17 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 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 more
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. 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 23.50 TWD, while our model-based Fair Value estimate is 7.17 TWD, implying the stock looks roughly 227.5% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 21.59 TWD per share, and 1 of the 17 models we run sit above the 23.50 TWD price.
Bear case: the Earnings-Based group reads lowest at 2.71 TWD, and 16 of the 17 models stay below the price. Evidence for this calculation is low.
Scenario range: 5.85 TWD (bear) to 9.20 TWD (bull), the price of 23.50 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 36/100 (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 1.9B TWD (≈ $59.8M) · P/E ratio 63.5 · P/S ratio 0.72 · EPS (TTM) 0.3700 TWD · Dividend yield 2.0% · Net margin 1.1% · Return on equity 2.1% · Return on assets (EBIT) 3.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (medium confidence).
What moves the price
The share trades about 59% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at −69%, 1587 screens richer than that median.
Fair Value models
Bear 5.85 TWDFair Value 7.17 TWDBull 9.20 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.2717 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.Evidence ⓘEvidence = 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.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.
−22.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−24.3%
Dividend (yield on the price)2.0%
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% vs −9%, 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 · 692 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside−70% · Bottom 25%
Profitability
Return on equity (TTM)2% · Bottom 25%
Return on assets1% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth35% · Top 25%
Dividend yield (TTM)2.0% · Above median
Balance sheet
Debt / equity0.10× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (TTM)63.5× · Priciest 25%
P/B1.21× · Cheaper than median
P/S (TTM)0.67× · Cheaper than median
EV/EBITDA8.0× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 24
FUTURE (revenue growth)100· sector 21
PAST (return on equity)8· sector 28
HEALTH (low debt)95· sector 95
DIVIDEND (yield)40· sector 38
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 Sep 24, 2026, our model estimates a fair value of 7.17 TWD versus a price of 23.50 TWD, about −69% upside (overvalued).
What is the fair value of 1587?
Our model-based fair value for Cryomax Cooling System Corp is 7.17 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 23.50 TWD.
What is the quality score of 1587?
Cryomax Cooling System Corp has a Quality Score of 36/100. 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 7.17 TWD (as of Sep 24, 2026) from 17 valuation models. Cautious scenario 5.85 TWD, optimistic scenario 9.20 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 7.17 TWD, about −69% upside versus a price of 23.50 TWD (overvalued). Cautious scenario 5.85 TWD, optimistic scenario 9.20 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 Sep 24, 2026).
Does Cryomax Cooling System Corp pay a dividend?
Cryomax Cooling System Corp currently shows a dividend yield of about 1.99% relative to its recent price (as of Sep 24, 2026).
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 7.17 TWD per share (as of Sep 24, 2026), against a price of 23.50 TWD. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Cryomax Cooling System Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 1587 trades above its calculated fair value: price 23.50 TWD, fair value 7.17 TWD, a gap of about −69% (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 (23.50 TWD); the fair value is what the company's own numbers justify (7.17 TWD). For Cryomax Cooling System Corp the two are 16.33 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 1.9B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 23.50 TWD; our models calculate a fair value of 7.17 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 5.85 TWD, base 7.17 TWD, optimistic 9.20 TWD per share (as of Sep 24, 2026, price 23.50 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 63.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7.17 TWD is built from several models across several years. Other multiples: P/B 1.2, P/S 0.7, EV/EBITDA 8.0.
How solid is the balance sheet of Cryomax Cooling System Corp (1587)?
Balance-sheet figures for Cryomax Cooling System Corp (as of Sep 24, 2026): return on equity 2.1%, debt of 0.10 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 1587 from its 52-week high?
Cryomax Cooling System Corp trades at 23.50 TWD, about 59% below its 52-week high of 56.80 TWD and 1% above the low of 23.25 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 7.17 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 Sep 24, 2026: price 23.50 TWD, calculated fair value 7.17 TWD (−69%), Quality Score 36/100, from 17 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 17 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 7.17 TWD, 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 13.0 % 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 Sep 24, 2026 was 23.50 TWD. Our model-based fair value is 7.17 TWD, about −69% upside (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 (9.20 TWD). The favourable scenario is already priced in. Weak quality (36/100) 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.
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 1.9B TWD (≈ $59.8M). 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 0.72 (P/E × margin). 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 0.3700 TWD (price ÷ EPS = P/E 63.5). 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 2.0% (payout 127%). 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 1.1% (fiscal year 2025). 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 2.1% (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 3.0% (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 +35.0% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
