EN DE

Magnate Technology Co (4541) Fair Value & Analysis

Industrials · TW · Market cap 5.1B TWD

MT Magnate Technology Co 4541 · TWO
Price65.40 TWD
Fair Value42.53 TWD
Upside-35.0%
Quality67/100
Watch Magnate Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.1% net margin
Low debt · generates free cash flow
2.03% dividend yield
Ranks above peers (10/14)
Moderate moat 45/100
Evidence: High Range 29.38 TWD – 53.17 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price +7.2% over the past month.

A solid business, but screening 35% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (53.17 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (29.38 TWD to 53.17 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

75.70 TWD 16.49 TWD Fair Value 42.53 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 16.49 TWD – 75.70 TWD · fair‑value band 29.38 TWD – 53.17 TWD · the 65.40 TWD price screens above the 42.53 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Magnate Technology Co (4541) currently trades at 65.40 TWD, while our model-based Fair Value estimate is 42.53 TWD, implying the stock looks roughly 35.0% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Industrials 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, Magnate Technology Co generated revenue of 1.6B TWD at a net margin of 8.3%. Revenue grew 19.6% year over year. It earns a return on equity of 8.2%. Net debt stands at 839M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 29.38 TWD (bear case) to 53.17 TWD (bull case); at 65.40 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 6% below its 52-week high and 68% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -59% fair-value upside, at -35%, 4541 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 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 33.58 TWD 58.53 TWD 97.60 TWD 80
Residual Income 20.78 TWD 22.16 TWD 24.52 TWD 76
Rev-Margin DCF 27.47 TWD 48.73 TWD 75.42 TWD 74
All 26 models by family
DCF Models
FCF DCF 33.71 TWD 60.59 TWD 103.97 TWD 38
Owner Earnings 39.67 TWD 70.71 TWD 120.80 TWD 31
5Y Revenue Exit 27.47 TWD 48.98 TWD 77.46 TWD 39
5Y EBITDA Exit 44.20 TWD 82.58 TWD 129.96 TWD 41
5Y P/E Exit 27.43 TWD 48.92 TWD 72.71 TWD 38
10Y Revenue Exit 28.37 TWD 48.99 TWD 79.07 TWD 36
10Y EBITDA Exit 40.05 TWD 72.70 TWD 120.95 TWD 37
10Y P/E Exit 29.29 TWD 48.94 TWD 75.28 TWD 35
Earnings-Based
Graham-Dodd 13.77 TWD 58.10 TWD 79.29 TWD 54
Lynch FV 14.77 TWD 21.10 TWD 27.44 TWD 50
PEG = 1.0 14.77 TWD 21.10 TWD 27.44 TWD 46
EPV 21.95 TWD 26.19 TWD 29.84 TWD 59
Dividend Discount
Gordon GGM 6.59 TWD 13.12 TWD 19.87 TWD 70
DDM Multi-Stage 6.59 TWD 11.34 TWD 13.85 TWD 61
Multiples
P/E Multiple 31.90 TWD 42.53 TWD 53.17 TWD 63
P/S Multiple 25.82 TWD 34.43 TWD 43.04 TWD 58
P/B Multiple 25.82 TWD 34.43 TWD 43.04 TWD 55
EV/EBIT 36.92 TWD 50.85 TWD 64.78 TWD 53
EV/EBITDA 54.99 TWD 74.95 TWD 94.90 TWD 54
EV/Revenue 24.96 TWD 37.74 TWD 50.53 TWD 43
Asset-Based
NCAV (Graham) 12.64 TWD 16.94 TWD 25.29 TWD 50
Growth DCF
Growth DCF 33.58 TWD 58.53 TWD 97.60 TWD 80
Rev-Margin DCF 27.47 TWD 48.73 TWD 75.42 TWD 74
Economic Profit
Residual Income 20.78 TWD 22.16 TWD 24.52 TWD 76
ROIC Compounder 21.95 TWD 27.10 TWD 36.17 TWD 72
Growth Earnings
Growth-Adj P/E 25.03 TWD 35.75 TWD 46.48 TWD 68

Widest divergence: DCF Models (48.99 TWD) versus Dividend Discount (11.34 TWD). Highest evidence: Growth DCF (80).

Notify me when 4541 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.8B TWD
Revenue growth (YoY) +31.4%
Net margin 8.1%
Return on equity 8.6%
Free cash flow 221M TWD FY2025
P/E ratio 37.5
More key figures
Operating margin 11.6%
EPS (TTM) 2.02 TWD
Dividend yield 2.0%
EPS growth (YoY) +9.3%
Net debt 839M TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 64 · Market factors (momentum, volatility) 73

Profitability 31
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 80
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 82
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

Magnate Technology Co., Ltd. manufactures and sells aircraft, machinery and equipment, and general instrument components and other related products in Taiwan, Japan, and internationally.

Full company description

Magnate Technology Co., Ltd. manufactures and sells aircraft, machinery and equipment, and general instrument components and other related products in Taiwan, Japan, and internationally. The company offers torque link, pivot pin, shackle, locking device, trailing arm, piston, piston rod, shock absorbing strut outer barrel; and tailstock, hydraulic cylinder, cylinder liner, fixing ring, blades, suspension blocks, high-pressure section/combustion chamber/compression section receiver, gearbox; and industrial precision, including filling valve assy, manifold, CAM and CAM shaft, infeed conveyor assy, and engine tooling assy. The company was founded in 1987 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Magnate Technology Co reported revenue of 1.6B TWD in FY2025 versus 1.1B TWD in FY2021, a compound +11.6%/yr. Reported net income was 137M TWD in FY2025, compounding +482.5%/yr from FY2021.

Growth Quality 87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.6B TWD
Latest YoY
+16.1%
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.
+6.3%
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.
+12.7%
Avg. growth/yr (8Y) 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.
+4.9%
Revenue +11.6%/yr
FY21 1.1B TWD
FY22 1.4B TWD
FY23 1.2B TWD
FY24 1.4B TWD
FY25 1.6B TWD
Net income +482.5%/yr
FY21 119K TWD
FY22 122M TWD
FY23 −76.0M TWD
FY24 84.9M TWD
FY25 137M TWD

4541 screens 35% overvalued. Compare with General Electric Company →

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). "Magnate Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/4541

Peer Group

Aerospace & Defense · 226 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 67 · Top 25%
Fair Value upside −35% · Above median
Return on equity (TTM) 9% · Below median
Return on assets 4% · Below median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth 31% · Top 25%
Dividend yield (TTM) 2.0% · Top 25%
Debt / equity 0.49× · Higher than 75% of peers

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 37.5× · Cheaper than median
P/B 2.99× · Cheaper than median
P/S (TTM) 2.92× · Pricier than median
P/FCF 0.7× · Cheaper than 75% of peers
EV/EBITDA 12.9× · Cheaper 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 0 · sector 0
FUTURE 100 · sector 46
PAST 34 · sector 38
HEALTH 76 · sector 94
DIVIDEND 41 · sector 15

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.

Weapons Defense

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

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €213.25 €86.20 -60%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare Magnate Technology Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Magnate Technology Co (4541) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 42.53 TWD versus a price of 65.40 TWD, about −35% (overvalued).
What is the fair value of 4541?
Our model-based fair value for Magnate Technology Co is 42.53 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 65.40 TWD.
What is the quality score of 4541?
Magnate Technology Co has a Quality Score of 67/100. 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 Magnate Technology Co (4541)?
Magnate Technology Co reported trailing-twelve-month revenue of about 1.6B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 4541?
The net profit margin of Magnate Technology Co is about 8.3%, meaning it keeps roughly 8.3% of revenue as net income. 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 Magnate Technology 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.