EN DE

Micro-Star International Co (2377) Fair Value & Analysis

Technology · TW · Market cap 123B TWD

MS Micro-Star International Co 2377 · TW
Price153.00 TWD
Fair Value118.09 TWD
Upside-22.8%
Quality56/100
Watch Micro-Star International Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.5% net margin
Low debt · generates free cash flow
2.96% dividend yield
Ranks above peers (10/15)
Moderate moat 45/100
Evidence: High Range 74.25 TWD – 170.08 TWD Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 29 days ago

Fair value updated Jul 11, 2026, revised from 117.92 TWD to 118.09 TWD (+0.1%) since Jul 7, 2026. Share price +7.7% over the past month.

A solid business, but screening 23% overvalued on our models.

What matters now

  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (74.25 TWD to 170.08 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

193.77 TWD 82.43 TWD Fair Value 118.09 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range 82.43 TWD – 193.77 TWD · fair‑value band 74.25 TWD – 170.08 TWD · the 153.00 TWD price screens above the 118.09 TWD fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Micro-Star International Co (2377) currently trades at 153.00 TWD, while our model-based Fair Value estimate is 118.09 TWD, implying the stock looks roughly 22.8% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Technology 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: high).

Over the trailing twelve months, Micro-Star International Co generated revenue of 233B TWD at a net margin of 3.5%. Revenue grew 5.1% year over year. It earns a return on equity of 15.4%. The balance sheet holds a net cash position of 19.4B TWD. Fundamentals as of Jul 11, 2026

Our scenario range runs from 74.25 TWD (bear case) to 170.08 TWD (bull case); at 153.00 TWD, the current price sits within 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 near its 52-week high and 80% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -23%, 2377 screens cheaper 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 BearBaseBull Evidence
Highest evidence
Growth DCF 35.63 TWD 38.96 TWD 43.86 TWD 80
Residual Income 57.99 TWD 64.72 TWD 95.30 TWD 76
ROIC Compounder 91.72 TWD 109.89 TWD 132.15 TWD 72
All 25 models by family
DCF Models
FCF DCF 35.57 TWD 39.41 TWD 45.49 TWD 38
Owner Earnings 79.10 TWD 109.89 TWD 158.52 TWD 31
5Y Revenue Exit 75.10 TWD 115.48 TWD 169.23 TWD 39
5Y EBITDA Exit 84.58 TWD 133.68 TWD 193.09 TWD 41
5Y P/E Exit 91.86 TWD 147.65 TWD 208.39 TWD 38
10Y Revenue Exit 58.80 TWD 92.46 TWD 141.47 TWD 36
10Y EBITDA Exit 67.07 TWD 105.27 TWD 160.13 TWD 37
10Y P/E Exit 71.76 TWD 115.11 TWD 172.09 TWD 35
Earnings-Based
Graham-Dodd 46.26 TWD 162.18 TWD 218.10 TWD 54
Lynch FV 37.81 TWD 54.02 TWD 70.22 TWD 50
PEG = 1.0 37.81 TWD 54.02 TWD 70.22 TWD 46
EPV 86.97 TWD 96.57 TWD 104.98 TWD 59
Dividend Discount
Gordon GGM 45.91 TWD 95.45 TWD 151.43 TWD 70
DDM Multi-Stage 45.91 TWD 80.29 TWD 100.18 TWD 61
Multiples
P/E Multiple 102.05 TWD 136.07 TWD 170.08 TWD 63
P/S Multiple 86.74 TWD 115.66 TWD 144.57 TWD 58
P/B Multiple 86.74 TWD 115.66 TWD 144.57 TWD 55
EV/EBIT 131.42 TWD 165.45 TWD 199.48 TWD 53
EV/EBITDA 119.10 TWD 149.01 TWD 178.93 TWD 54
EV/Revenue 98.15 TWD 127.64 TWD 157.13 TWD 43
Asset-Based
NCAV (Graham) 32.31 TWD 43.30 TWD 64.63 TWD 50
Growth DCF
Growth DCF 35.63 TWD 38.96 TWD 43.86 TWD 80
Economic Profit
Residual Income 57.99 TWD 64.72 TWD 95.30 TWD 76
ROIC Compounder 91.72 TWD 109.89 TWD 132.15 TWD 72
Growth Earnings
Growth-Adj P/E 88.60 TWD 126.58 TWD 164.55 TWD 68

Widest divergence: Multiples (127.64 TWD) versus Growth DCF (38.96 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 233B TWD
Revenue growth (YoY) +5.1%
Net margin 3.5%
Return on equity 15.4%
Free cash flow 448M TWD FY2025
P/E ratio 21.4
More key figures
Operating margin 6.9%
EPS (TTM) 6.76 TWD
Dividend yield 3.0%
EPS growth (YoY) +216%
Net cash 19.4B TWD FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 73

Profitability 49
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 72
Distance to the 52-week high (market factor)
Net Issuance 81
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

Micro-Star International Co., Ltd. engages in the manufacture and sale of motherboards, interface cards, notebook computers, and other electronic products in Asia, Europe, the United States, and internationally.

Full company description

Micro-Star International Co., Ltd. engages in the manufacture and sale of motherboards, interface cards, notebook computers, and other electronic products in Asia, Europe, the United States, and internationally. Its products portfolio includes laptops, handhelds, monitors and desktop computers, graphics cards, routers, motherboards and PC peripherals, gaming peripherals, network equipment, servers, automotive and autonomous mobile robots, and industrial PC and tablets. The company is also involved in the manufacture, sale, support, after-sales service, and logistics of computers and electronic components. In addition, it provides AIoT solutions. Micro-Star International Co., Ltd. was incorporated in 1986 and is headquartered in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Micro-Star International Co reported revenue of 230B TWD in FY2025 versus 202B TWD in FY2021, a compound +3.3%/yr. Reported net income was 5.7B TWD in FY2025, compounding −23.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
230B TWD
Latest YoY
+16.3%
Avg. growth/yr (3Y)
+8.5%
Avg. growth/yr (5Y)
+9.5%
Avg. growth/yr (25Y)
+9.3%
Revenue +3.3%/yr
FY21 202B TWD
FY22 180B TWD
FY23 183B TWD
FY24 198B TWD
FY25 230B TWD
Net income −23.7%/yr
FY21 16.9B TWD
FY22 10.0B TWD
FY23 7.5B TWD
FY24 6.8B TWD
FY25 5.7B TWD

2377 screens 23% overvalued. Compare with Compal Electronics, Inc →

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). "Micro-Star International Co Fair Value". https://www.fairvalue-calculator.com/stock/2377

Peer Group

Computer Hardware · 215 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 56 · Above median
Fair Value upside −23% · Above median
Return on equity (TTM) 15% · Above median
Return on assets 5% · Above median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 5% · Below median
Dividend yield (TTM) 3.0% · Above median
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 21.4× · Cheaper than median
P/B 2.24× · Pricier than median
P/S (TTM) 0.53× · Cheaper than median
P/FCF 8.5× · Pricier than median
EV/EBITDA 9.6× · Cheaper than median
PEG 2.36× · Pricier than median

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.

VALUE 3 · sector 0
FUTURE 26 · sector 57
PAST 62 · sector 26
HEALTH 94 · sector 97
DIVIDEND 59 · sector 44

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare Micro-Star International Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is Micro-Star International Co (2377) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 118.09 TWD versus a price of 153.00 TWD, about −23% (overvalued).
What is the fair value of 2377?
Our model-based fair value for Micro-Star International Co is 118.09 TWD (as of Jul 11, 2026), built from audited fundamentals. The current price is 153.00 TWD.
What is the quality score of 2377?
Micro-Star International Co has a Quality Score of 56/100. 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 Micro-Star International Co (2377)?
Micro-Star International Co reported trailing-twelve-month revenue of about 233B TWD (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 2377?
The net profit margin of Micro-Star International Co is about 3.5%, meaning it keeps roughly 3.5% of revenue as net income. Based on the latest reported figures.
Does Micro-Star International Co pay a dividend?
Micro-Star International Co currently shows a dividend yield of about 3.00% relative to its recent price (as of Jul 11, 2026).

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 Micro-Star International Co 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.