EN DE

Mustang Industrial Corp (5460) Fair Value & Analysis

Industrials · TW · Market cap 976M TWD

MI Mustang Industrial Corp 5460 · TWO
Price16.40 TWD
Fair Value14.54 TWD
Upside-11.3%
Quality59/100
Watch Mustang Industrial Corp for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -1.7% net margin
generates free cash flow
Mixed vs. peers (5/9)
Narrow moat 19/100
Evidence: Medium Range 12.06 TWD – 17.00 TWD Share as image

Fair value as of: Jul 23, 2026

From 13 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 7.27 TWD to 14.54 TWD (+100.0%) since Jul 11, 2026. Share price −2.4% over the past month.

A solid business, but screening 11% overvalued on our models.

What matters now

  • Our model range runs from 12.06 TWD (bear) to 17.00 TWD (bull), base 14.54 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

22.70 TWD 10.25 TWD Fair Value 14.54 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 10.25 TWD – 22.70 TWD · fair‑value band 12.06 TWD – 17.00 TWD · the 16.40 TWD price screens above the 14.54 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Mustang Industrial Corp (5460) currently trades at 16.40 TWD, while our model-based Fair Value estimate is 14.54 TWD, implying the stock looks roughly 11.3% overvalued today. The Quality Score stands at 59/100 (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: medium).

Over the trailing twelve months, Mustang Industrial Corp generated revenue of 245M TWD at a net margin of -1.7%. Revenue grew 20.6% year over year. It earns a return on equity of -0.6%. The balance sheet holds a net cash position of 137M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 12.06 TWD (bear case) to 17.00 TWD (bull case); at 16.40 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 about 16% below its 52-week high and 23% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -72% fair-value upside, at -11%, 5460 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 5.69 TWD 7.07 TWD 9.20 TWD 72
Gordon GGM 0.8100 TWD 0.8700 TWD 0.9700 TWD 70
Rev-Margin DCF 5.43 TWD 7.58 TWD 10.22 TWD 67
All 13 models by family
DCF Models
FCF DCF 5.54 TWD 6.99 TWD 9.42 TWD 38
Owner Earnings 4.30 TWD 5.38 TWD 7.19 TWD 31
5Y Revenue Exit 5.43 TWD 7.45 TWD 10.39 TWD 39
5Y EBITDA Exit 4.63 TWD 6.07 TWD 7.98 TWD 41
10Y Revenue Exit 5.34 TWD 6.74 TWD 8.23 TWD 36
10Y EBITDA Exit 5.00 TWD 5.96 TWD 6.94 TWD 37
Dividend Discount
Gordon GGM 0.8100 TWD 0.8700 TWD 0.9700 TWD 70
DDM Multi-Stage 0.8100 TWD 0.9600 TWD 1.16 TWD 61
Multiples
EV/EBITDA 4.46 TWD 5.69 TWD 6.93 TWD 54
EV/Revenue 5.76 TWD 7.90 TWD 10.05 TWD 43
Asset-Based
NCAV (Graham) 6.18 TWD 8.28 TWD 12.36 TWD 50
Growth DCF
Growth DCF 5.69 TWD 7.07 TWD 9.20 TWD 72
Rev-Margin DCF 5.43 TWD 7.58 TWD 10.22 TWD 67

Widest divergence: Asset-Based (8.28 TWD) versus Dividend Discount (0.8700 TWD). Highest evidence: Growth DCF (72).

Notify me when 5460 reaches fair value

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

Key figures & financial health

Revenue (TTM) 245M TWD
Revenue growth (YoY) +20.6%
Net margin -1.7%
Return on equity -0.6%
Free cash flow 34.6M TWD FY2025
Operating margin 1.2%
More key figures
EPS (TTM) -0.1700 TWD
EPS growth (YoY) -75.8%
Net cash 137M TWD FY2023

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 60 · Market factors (momentum, volatility) 57

Profitability 11
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 74
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 44
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

Mustang Industrial Corp. engages in the manufacture and sale of progressive die molds and stamping products in Taiwan. The company offers shielding frame and cover assemblies for tuners; metal stamped frames and covers for signal shielding; and large-sized metal stamping products, which include cover and chassis of set-top boxes and satellite receivers.

Full company description

Mustang Industrial Corp. engages in the manufacture and sale of progressive die molds and stamping products in Taiwan. The company offers shielding frame and cover assemblies for tuners; metal stamped frames and covers for signal shielding; and large-sized metal stamping products, which include cover and chassis of set-top boxes and satellite receivers. It also provides middle size stamping parts, such as metal frames, brackets, and plates for LCD panels; small size stamping parts comprising springs and contacting fingers for EMC solution; high precision stamping parts, including micro punching/blanking technology to replace chemical etching, as well as terminals, jumpers, and contact springs; and heat spreaders for chip sets and drawn parts. The company was founded in 1972 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

Mustang Industrial Corp reported revenue of 233M TWD in FY2025 versus 500M TWD in FY2021, a compound −17.3%/yr. Reported net income was −10.2M TWD in FY2025.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
233M TWD
Latest YoY
−15.7%
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.
−15.5%
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.
−17.7%
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.
−14.8%
Revenue −17.3%/yr
FY21 500M TWD
FY22 386M TWD
FY23 358M TWD
FY24 277M TWD
FY25 233M TWD
Net income
FY21 449K TWD
FY22 −19.9M TWD
FY23 −12.0M TWD
FY24 13.2M TWD
FY25 −10.2M TWD

5460 screens 11% overvalued. Compare with Carpenter Technology Corporation →

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). "Mustang Industrial Corp Fair Value". https://www.fairvalue-calculator.com/stock/5460

Peer Group

Metal Fabrication · 244 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 59 · Top 25%
Fair Value upside −11% · Above median
Return on assets -1% · Bottom 25%
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) 1% · Below median
Revenue growth 21% · Above median

Valuation Multiples vs Metal Fabrication median · lower = cheaper

P/S (TTM) 0.12× · Cheaper than 75% of peers
P/FCF 0.9× · 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 18 · sector 0
FUTURE 100 · sector 36
PAST 0 · sector 21
HEALTH 0 · sector 95
DIVIDEND 0 · sector 25

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 Metal Fabrication stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Compare Mustang Industrial Corp 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 Mustang Industrial Corp (5460) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 14.54 TWD versus a price of 16.40 TWD, about −11% (overvalued).
What is the fair value of 5460?
Our model-based fair value for Mustang Industrial Corp is 14.54 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 16.40 TWD.
What is the quality score of 5460?
Mustang Industrial Corp has a Quality Score of 59/100. 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 Mustang Industrial Corp (5460)?
Mustang Industrial Corp reported trailing-twelve-month revenue of about 245M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5460?
The net profit margin of Mustang Industrial Corp is about -1.7%, 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 Mustang Industrial Corp 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.