EN DE

Taiwan Biomaterial Co (6649) Fair Value & Analysis

Healthcare · TW · Market cap 1.6B TWD

TB Taiwan Biomaterial Co 6649 · TWO
Price36.35 TWD
Fair Value28.06 TWD
Upside-22.8%
Quality79/100
Watch Taiwan Biomaterial Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.5% net margin
generates free cash flow
2.65% dividend yield
Mixed vs. peers (7/13)
Narrow moat 35/100
Evidence: High Range 21.05 TWD – 35.08 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price −6.4% over the past month.

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

What matters now

  • A high-quality business (quality 79/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (35.08 TWD). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

76.30 TWD 21.41 TWD Fair Value 28.06 TWD Feb 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 21.41 TWD – 76.30 TWD · fair‑value band 21.05 TWD – 35.08 TWD · the 36.35 TWD price screens above the 28.06 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Taiwan Biomaterial Co (6649) currently trades at 36.35 TWD, while our model-based Fair Value estimate is 28.06 TWD, implying the stock looks roughly 22.8% overvalued today. The Quality Score stands at 79/100 (high quality), in the Healthcare 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, Taiwan Biomaterial Co generated revenue of 179M TWD at a net margin of 14.5%. Revenue declined 61.0% year over year. It earns a return on equity of 4.0%. The stock trades on a trailing P/E of 27.7. Fundamentals as of Jul 21, 2026

Our scenario range runs from 21.05 TWD (bear case) to 35.08 TWD (bull case); at 36.35 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 54% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -23%, 6649 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
Residual Income 12.92 TWD 13.62 TWD 14.76 TWD 76
Growth DCF 20.01 TWD 30.10 TWD 45.96 TWD 72
Gordon GGM 1.55 TWD 2.80 TWD 3.85 TWD 70
All 26 models by family
DCF Models
FCF DCF 20.94 TWD 27.74 TWD 48.06 TWD 38
Owner Earnings 28.12 TWD 51.69 TWD 95.42 TWD 31
5Y Revenue Exit 17.70 TWD 25.45 TWD 41.64 TWD 39
5Y EBITDA Exit 23.32 TWD 36.81 TWD 63.27 TWD 41
5Y P/E Exit 25.43 TWD 49.91 TWD 83.38 TWD 38
10Y Revenue Exit 18.50 TWD 31.44 TWD 39.15 TWD 36
10Y EBITDA Exit 22.60 TWD 42.48 TWD 77.08 TWD 37
10Y P/E Exit 24.01 TWD 46.63 TWD 83.98 TWD 35
Earnings-Based
Graham-Dodd 9.54 TWD 66.53 TWD 93.37 TWD 54
Lynch FV 34.37 TWD 49.11 TWD 63.84 TWD 50
PEG = 1.0 34.37 TWD 49.11 TWD 63.84 TWD 46
EPV 15.31 TWD 16.55 TWD 17.59 TWD 59
Dividend Discount
Gordon GGM 1.55 TWD 2.80 TWD 3.85 TWD 70
DDM Multi-Stage 1.55 TWD 2.56 TWD 2.99 TWD 61
Multiples
P/E Multiple 21.05 TWD 28.06 TWD 35.08 TWD 63
P/S Multiple 9.84 TWD 13.12 TWD 16.40 TWD 58
P/B Multiple 17.89 TWD 23.85 TWD 29.81 TWD 55
EV/EBIT 25.71 TWD 32.22 TWD 38.74 TWD 53
EV/EBITDA 24.14 TWD 30.13 TWD 36.13 TWD 54
EV/Revenue 15.34 TWD 19.27 TWD 23.21 TWD 43
Asset-Based
NCAV (Graham) 8.16 TWD 10.93 TWD 16.31 TWD 50
Growth DCF
Growth DCF 20.01 TWD 30.10 TWD 45.96 TWD 72
Rev-Margin DCF 18.85 TWD 28.23 TWD 47.89 TWD 67
Economic Profit
Residual Income 12.92 TWD 13.62 TWD 14.76 TWD 76
ROIC Compounder 15.31 TWD 16.90 TWD 19.52 TWD 67
Growth Earnings
Growth-Adj P/E 44.29 TWD 63.28 TWD 82.26 TWD 68

Widest divergence: Growth Earnings (63.28 TWD) versus Dividend Discount (2.56 TWD). Highest evidence: Residual Income (76).

Notify me when 6649 reaches fair value

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

Key figures & financial health

Revenue (TTM) 179M TWD
Revenue growth (YoY) -61.0%
Net margin 14.5%
Return on equity 4.0%
Free cash flow 45.6M TWD FY2025
P/E ratio 26.7
More key figures
Operating margin -14.3%
EPS (TTM) 1.40 TWD
Dividend yield 2.7%
EPS growth (YoY) -99.6%

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

Quality Score breakdown

Overall quality 79/100

Of which business quality 79 · Market factors (momentum, volatility) 37

Profitability 47
Margins and returns on capital today
Quality Growth 92
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 19
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

Taiwan Biomaterial Co., Ltd. engages in the development and sale of implantable medical devices in Taiwan. It provides Foamagen, a foamagen dura substitute; stroke thrombus negative pressure removal catheter system comprising suction and removal of cerebrovascular embolism blood clot for the pump system, and nickel-titanium guidewire for guiding cerebral …

Full company description

Taiwan Biomaterial Co., Ltd. engages in the development and sale of implantable medical devices in Taiwan. It provides Foamagen, a foamagen dura substitute; stroke thrombus negative pressure removal catheter system comprising suction and removal of cerebrovascular embolism blood clot for the pump system, and nickel-titanium guidewire for guiding cerebral vascular surgery; tissue repair and regeneration products for the treatment of early osteoarthritis; and CDMO. The company was founded in 1921 and is based in Zhubei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Taiwan Biomaterial Co reported revenue of 220M TWD in FY2025 versus 41.7M TWD in FY2021, a compound +51.6%/yr. Reported net income was 58.9M TWD in FY2025.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
220M TWD
Latest YoY
+128.2%
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.
+20.1%
Revenue +51.6%/yr
FY21 41.7M TWD
FY22 127M TWD
FY23 72.8M TWD
FY24 96.6M TWD
FY25 220M TWD
Net income
FY21 −47.4M TWD
FY22 33.8M TWD
FY23 −10.1M TWD
FY24 −1.7M TWD
FY25 58.9M TWD

6649 screens 23% overvalued. Compare with Abbott Laboratories, →

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). "Taiwan Biomaterial Co Fair Value". https://www.fairvalue-calculator.com/stock/6649

Peer Group

Medical Devices · 352 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 79 · Top 25%
Fair Value upside −23% · Above median
Return on equity (TTM) 4% · Above median
Return on assets 2% · Above median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) -14% · Bottom 25%
Revenue growth -61% · Bottom 25%
Dividend yield (TTM) 2.7% · Above median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 26.7× · Pricier than median
P/B 2.29× · Pricier than median
P/S (TTM) 8.77× · Pricier than 75% of peers
P/FCF 1.1× · Cheaper than 75% of peers
EV/EBITDA 35.0× · Pricier 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.

VALUE 3 · sector 0
FUTURE 0 · sector 29
PAST 16 · sector 8
HEALTH 0 · sector 97
DIVIDEND 53 · sector 38

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 Medical Devices stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $100.68 $74.79 -26%
Stryker Corporation SYK $316.44 $186.28 -41%
Medtronic plc MDT $83.56 $65.57 -22%
Boston Scientific Corporation BSX $43.04 $38.44 -11%
Edwards Lifesciences Corporation EW $85.73 $41.02 -52%
Siemens Healthineers AG SHL €34.59 €33.87 -2%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥149.43 ¥147.63 -1%
Shanghai United Imaging Healthcare Co 688271 ¥109.00 ¥43.60 -60%
Demant A/S DEMANT kr 276.60 kr 161.17 -42%
Getinge AB GETIB kr 206.80 kr 192.14 -7%

Compare Taiwan Biomaterial Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Taiwan Biomaterial Co (6649) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 28.06 TWD versus a price of 36.35 TWD, about −23% (overvalued).
What is the fair value of 6649?
Our model-based fair value for Taiwan Biomaterial Co is 28.06 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 36.35 TWD.
What is the quality score of 6649?
Taiwan Biomaterial Co has a Quality Score of 79/100. 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 Taiwan Biomaterial Co (6649)?
Taiwan Biomaterial Co reported trailing-twelve-month revenue of about 179M TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6649?
The net profit margin of Taiwan Biomaterial Co is about 14.5%, meaning it keeps roughly 14.5% of revenue as net income. Based on the latest reported figures.
Does Taiwan Biomaterial Co pay a dividend?
Taiwan Biomaterial Co currently shows a dividend yield of about 2.57% relative to its recent price (as of Jul 21, 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 Taiwan Biomaterial 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.