Tsky Co.,Ltd (6784) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Tsky Co.,Ltd TWD 10.66, price TWD 19.55, upside -45.5%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Tsky Co.,Ltd 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. As of Sep 24, 2026.
How to read this chart
10‑month range 16.50 TWD – 40.90 TWD · fair‑value band 7.90 TWD – 15.29 TWD · the 19.55 TWD price screens above the 10.66 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 24, 2026.
Follow Tsky Co. in your weekly email
Every Wednesday you see whether Tsky Co. 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.
Tsky Co.,Ltd engages in the design, development, manufacture, and sale of GPS watches and bands, and wearable devices for applications in golf, running, cycling, swimming, and track record; antenna, including Wi-Fi, 3G, 4G, and Tx and Rx stations, wire, and RF connector. The company was founded in 2006 and is headquartered in Zhubei City, Taiwan.
Stock analysis
Tsky Co.,Ltd (6784) currently trades at 19.55 TWD, while our model-based Fair Value estimate is 10.66 TWD, implying the stock looks roughly 83.4% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 17.46 TWD per share, and 0 of the 15 models we run sit above the 19.55 TWD price.
Bear case: the Earnings-Based group reads lowest at 4.76 TWD, and 15 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: 7.90 TWD (bear) to 15.29 TWD (bull), the price of 19.55 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 63/100 (solid quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Tsky Co.,Ltd reported revenue of 359M TWD in FY2025 versus 242M TWD in FY2021, a compound +10.4%/yr. Reported net income was 8.8M TWD in FY2025, compounding +24.9%/yr from FY2021.
Key figures
Market cap 419M TWD (≈ $13.1M) · P/E ratio 40.7 · P/S ratio 1.00 · EPS (TTM) 0.4800 TWD · Net margin 2.4% · Return on equity 4.4% · Return on assets (EBIT) 1.0% · Operating margin 5.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
For context, the median of 10 Technology peers we cover trades at −37% fair-value upside, at −45%, 6784 screens richer than that median.
Fair Value models
Bear 7.90 TWDFair Value 10.66 TWDBull 15.29 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 (0.3511 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.49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+16.7%
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.
+5.6%
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.
+10.0%
Start year 2020 (pandemic)
Revenue growth 6 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.
+7.6%
’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.
+10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.9%
Dividend (yield on the price)0.0%
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.6% → 3%
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.Consumer Electronics · 127 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside−46% · Below median
Profitability
Return on equity (TTM)4% · Below median
Return on assets2% · Above median
Net margin (TTM)2% · Above median
Operating margin (TTM)5% · Above median
Growth and dividend
Revenue growth25% · Top 25%
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (TTM)40.7× · Pricier than median
P/B2.05× · Pricier than median
P/S (TTM)1.17× · Pricier than median
EV/EBITDA22.0× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 9
FUTURE (revenue growth)100· sector 5
PAST (return on equity)18· sector 18
HEALTH (low debt)100· sector 97
DIVIDEND (yield)0· sector 30
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). "Tsky Co.,Ltd Fair Value". https://www.fairvalue-calculator.com/stock/6784
Frequently asked questions
Is Tsky Co.,Ltd (6784) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 10.66 TWD versus a price of 19.55 TWD, about −45% upside (overvalued).
What is the fair value of 6784?
Our model-based fair value for Tsky Co.,Ltd is 10.66 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 19.55 TWD.
What is the quality score of 6784?
Tsky Co.,Ltd has a Quality Score of 63/100. 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 Tsky Co.,Ltd (6784)?
Our model-based price target is the fair value of 10.66 TWD (as of Sep 24, 2026) from 15 valuation models. Cautious scenario 7.90 TWD, optimistic scenario 15.29 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Tsky Co.,Ltd stock forecast for 2026?
Our models put fair value at 10.66 TWD, about −45% upside versus a price of 19.55 TWD (overvalued). Cautious scenario 7.90 TWD, optimistic scenario 15.29 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Tsky Co.,Ltd (6784)?
Tsky Co.,Ltd reported trailing-twelve-month revenue of about 359M TWD (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Tsky Co.,Ltd (6784)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tsky Co.,Ltd it is 10.66 TWD per share (as of Sep 24, 2026), against a price of 19.55 TWD. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Tsky Co.,Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6784 trades above its calculated fair value: price 19.55 TWD, fair value 10.66 TWD, a gap of about −45% (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 6784?
No. The price is what the market pays today (19.55 TWD); the fair value is what the company's own numbers justify (10.66 TWD). For Tsky Co.,Ltd the two are 8.89 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Tsky Co.,Ltd worth?
The market values Tsky Co.,Ltd at about 419M TWD (market capitalisation, as of Sep 24, 2026). Per share that is 19.55 TWD; our models calculate a fair value of 10.66 TWD per share.
What do the bullish and bearish scenarios say about 6784?
Our models span a range for Tsky Co.,Ltd: cautious scenario 7.90 TWD, base 10.66 TWD, optimistic 15.29 TWD per share (as of Sep 24, 2026, price 19.55 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6784?
Tsky Co.,Ltd trades at a price-to-earnings ratio of 40.7 (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 10.66 TWD is built from several models across several years. Other multiples: P/B 2.1, P/S 1.2, EV/EBITDA 22.0.
How solid is the balance sheet of Tsky Co.,Ltd (6784)?
Balance-sheet figures for Tsky Co.,Ltd (as of Sep 24, 2026): return on equity 4.4%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
Which stocks are comparable to Tsky Co.,Ltd?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics Inc, 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 Tsky Co.,Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 19.55 TWD, calculated fair value 10.66 TWD (−45%), Quality Score 63/100, from 15 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 6784 calculated?
We run Tsky Co.,Ltd through 15 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 10.66 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 14.1 % above its aggregate fair value. Tsky Co.,Ltd 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 Tsky Co.,Ltd (6784)?
The closing price on Sep 23, 2026 was 19.55 TWD. Our model-based fair value is 10.66 TWD, about −45% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tsky Co.,Ltd right now?
The price sits above even our optimistic bull case (15.29 TWD). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (7.90 TWD to 15.29 TWD) leaves room in how you read the outcome.
Key figures of Tsky Co.,Ltd
How large is the market capitalisation of Tsky Co.,Ltd (6784)?
The market capitalisation of Tsky Co.,Ltd is 419M TWD (≈ $13.1M). 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 Tsky Co.,Ltd (6784)?
The price-to-sales ratio of Tsky Co.,Ltd is 1.00 (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 Tsky Co.,Ltd (6784)?
Earnings per share at Tsky Co.,Ltd are 0.4800 TWD (price ÷ EPS = P/E 40.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Tsky Co.,Ltd (6784)?
The net margin of Tsky Co.,Ltd is 2.4% (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 Tsky Co.,Ltd (6784)?
The return on equity (ROE) of Tsky Co.,Ltd is 4.4% (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 Tsky Co.,Ltd (6784)?
On an EBIT basis the return on assets of Tsky Co.,Ltd is 1.0% (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 Tsky Co.,Ltd (6784)?
The operating margin of Tsky Co.,Ltd is 5.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tsky Co.,Ltd (6784)?
Revenue at Tsky Co.,Ltd is growing +25.3% versus a year earlier (3y avg +5.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Tsky Co.,Ltd (6784) generate?
The free cash flow of Tsky Co.,Ltd is −41.1M 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 cash does Tsky Co.,Ltd (6784) hold?
Tsky Co.,Ltd holds more cash than debt, 66.4M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Tsky Co.,Ltd in the live analysis
One click puts Tsky Co.,Ltd 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.
