Winston Medical Supply Co., Ltd. (6817) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Winston Medical Supply Co., Ltd. stock TWD 117, price TWD 38.95, upside +200.0%, quality 76 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
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 Nov 3, 2026.
How to read this chart
60‑month range 38.80 TWD – 114.27 TWD · fair‑value band 83.74 TWD – 147.97 TWD · the 38.95 TWD price screens below the 116.85 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Winston Medical Supply Co. in your weekly email
Every Wednesday you see whether Winston Medical Supply 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.
Winston Medical Supply Co.,Ltd. develops, manufactures, and distributes pharmaceuticals, nutrition supplements, and cosmeceutical products in Taiwan and internationally.
Show moreShow less
The company offers sterile ophthalmic preparations comprising gels, suspensions, solutions, and emulsions; hormone preparations, which primarily cover birth control and oral suspension for cancer related cachexia; external use preparations comprising ointments; and other oral preparations that are in oral dosage forms, such as powders, troches, tablets, film coated tablets, chewables, and capsules for the treatment of colds, gastrointestinal issues, and other indications.
It also offers medical equipment, medical beauty products, and health food. In addition, the company engages in import and export trade; and manufacturers' agency and bidding business activities. The company was founded in 1974 and is based in Tainan City, Taiwan.
Winston Medical Supply Co., Ltd. is a subsidiary of Medigen Biotechnology Corp.
Stock analysis
Winston Medical Supply Co., Ltd. (6817) currently trades at 38.95 TWD, while our model-based Fair Value estimate is 116.85 TWD, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 136.46 TWD per share, and 23 of the 25 models we run sit above the 38.95 TWD price.
Bear case: the Asset-Based group reads lowest at 13.45 TWD, and 2 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 83.74 TWD (bear) to 147.97 TWD (bull), the price of 38.95 TWD sits below 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 76/100 (high quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Winston Medical Supply Co., Ltd. reported revenue of 700M TWD in FY2025 versus 537M TWD in FY2021, a compound +6.9%/yr. Reported net income was 117M TWD in FY2025, compounding +6.2%/yr from FY2021.
Key figures
Market cap 717M TWD (≈ $21.8M) Micro · P/E ratio 8.7 · P/S ratio 1.13 · EPS (TTM) 4.47 TWD · Dividend yield 12.8% · Net margin 13.0% · Return on equity 22.2% · Return on assets (EBIT) 19.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (medium confidence).
What moves the price
The share trades about 62% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −27% fair-value upside, at 200%, 6817 screens cheaper than that median.
Fair Value models
Bear83.74 TWDFair Value 116.85 TWDBull147.97 TWD
Price 38.95 TWD · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.7%
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.
+4.9%
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.
+6.7%
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.
+11.5%
’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.
+23.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.2%
Dividend (yield on the price)12.8%
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.17% → 20%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−22.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −23.9% a year for the price.
Compare Winston Medical Supply Co., Ltd. with another stock
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.Drug Manufacturers - Specialty & Generic · 549 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)22.2% · Top 25%
Return on assets15.0% · Top 25%
Net margin (12 months)13.0% · Above median
Operating margin (12 months)12.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)−18.8% · Bottom 25%
Dividend yield (12 months)12.8% · Top 25%
Balance sheet
Debt / equity0.08× · Above median
Valuation Multiplesvs Drug Manufacturers - Specialty & Generic median · lower = cheaper
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). "Winston Medical Supply Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6817
Frequently asked questions
Is Winston Medical Supply Co., Ltd. (6817) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 116.85 TWD versus a price of 38.95 TWD, about +200% upside (undervalued).
What is the fair value of 6817?
Our model-based fair value for Winston Medical Supply Co., Ltd. is 116.85 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 38.95 TWD.
What is the quality score of 6817?
Winston Medical Supply Co., Ltd. has a Quality Score of 76/100. 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 Winston Medical Supply Co., Ltd. (6817)?
Our model-based price target is the fair value of 116.85 TWD (as of Nov 3, 2026) from 25 valuation models. Cautious scenario 83.74 TWD, optimistic scenario 147.97 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Winston Medical Supply Co., Ltd. stock forecast for 2026?
Our models put fair value at 116.85 TWD, about +200% upside versus a price of 38.95 TWD (undervalued). Cautious scenario 83.74 TWD, optimistic scenario 147.97 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Winston Medical Supply Co., Ltd. (6817)?
Winston Medical Supply Co., Ltd. reported trailing-twelve-month revenue of about 633M TWD (latest available figure, as of Nov 3, 2026).
Does Winston Medical Supply Co., Ltd. pay a dividend?
Winston Medical Supply Co., Ltd. currently shows a dividend yield of 12.84% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Winston Medical Supply Co., Ltd. (6817) and when is the ex-dividend date?
Winston Medical Supply Co., Ltd. pays a dividend of 5.00 TWD per share a year, a dividend yield of 12.8%. The last ex-dividend date was Jun 16, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 112% of earnings. Free cash flow covers the dividend 1.50 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Winston Medical Supply Co., Ltd. (6817)?
For today's price to be fair in a discounted-cash-flow model, Winston Medical Supply Co., Ltd. would have to grow free cash flow by -22.7 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.8 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 6817 use?
Our models discount Winston Medical Supply Co., Ltd. at 9.0 %: a base by market capitalisation (nano), damped by beta 0.15, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Winston Medical Supply Co., Ltd. that is -22.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Winston Medical Supply Co., Ltd. (6817) delivered so far?
Over the past 5 years revenue at Winston Medical Supply Co., Ltd. grew +6.8 % a year. The price currently implies free-cash-flow growth of -22.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Winston Medical Supply Co., Ltd. (6817) growing?
The median revenue growth in the sector is +1.7 % a year. That is the yardstick for the growth priced into Winston Medical Supply Co., Ltd. (-22.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Winston Medical Supply Co., Ltd. (6817)?
The free-cash-flow yield on the price is 19.20 %: that much free cash flow Winston Medical Supply Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Winston Medical Supply Co., Ltd. (6817)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Winston Medical Supply Co., Ltd. it is 116.85 TWD per share (as of Nov 3, 2026), against a price of 38.95 TWD. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Winston Medical Supply Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 6817 trades below its calculated fair value: price 38.95 TWD, fair value 116.85 TWD, a gap of about +200% (undervalued). 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 6817?
No. The price is what the market pays today (38.95 TWD); the fair value is what the company's own numbers justify (116.85 TWD). For Winston Medical Supply Co., Ltd. the two are 77.90 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Winston Medical Supply Co., Ltd. worth?
The market values Winston Medical Supply Co., Ltd. at about 717M TWD (market capitalisation, as of Nov 3, 2026). Per share that is 38.95 TWD; our models calculate a fair value of 116.85 TWD per share.
What do the bullish and bearish scenarios say about 6817?
Our models span a range for Winston Medical Supply Co., Ltd.: cautious scenario 83.74 TWD, base 116.85 TWD, optimistic 147.97 TWD per share (as of Nov 3, 2026, price 38.95 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6817?
Winston Medical Supply Co., Ltd. trades at a price-to-earnings ratio of 8.7 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 116.85 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 12.8. Other multiples: P/B 1.7, P/S 1.1, EV/EBITDA 3.8.
How solid is the balance sheet of Winston Medical Supply Co., Ltd. (6817)?
Balance-sheet figures for Winston Medical Supply Co., Ltd. (as of Nov 3, 2026): return on equity 22.2%, debt of 0.08 per unit of equity. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is 6817 from its 52-week high?
Winston Medical Supply Co., Ltd. trades at 38.95 TWD, about 62% below its 52-week high of 102.19 TWD and at the low of 38.80 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 116.85 TWD is for.
Which stocks are comparable to Winston Medical Supply Co., Ltd.?
From the same area (Healthcare) we also value Merck KGaA, Takeda Pharmaceutical Company, Galderma Group, Teva Pharmaceutical Industries Limited, 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 Winston Medical Supply Co., Ltd. stock attractive at the current price?
The data as of Nov 3, 2026: price 38.95 TWD, calculated fair value 116.85 TWD (+200%), Quality Score 76/100, from 25 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 6817 calculated?
We run Winston Medical Supply Co., Ltd. through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 116.85 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Winston Medical Supply Co., Ltd. currently trades 67% below its own fair value, and the market average says nothing about that. 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 Winston Medical Supply Co., Ltd. (6817)?
The closing price on Nov 6, 2026 was 38.95 TWD. Our model-based fair value is 116.85 TWD, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Winston Medical Supply Co., Ltd. right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (83.74 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Winston Medical Supply Co., Ltd.
How large is the market capitalisation of Winston Medical Supply Co., Ltd. (6817)?
The market capitalisation of Winston Medical Supply Co., Ltd. is 717M TWD (≈ $21.8M). 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 Winston Medical Supply Co., Ltd. (6817)?
The price-to-sales ratio of Winston Medical Supply Co., Ltd. is 1.13 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Winston Medical Supply Co., Ltd. (6817)?
Earnings per share at Winston Medical Supply Co., Ltd. are 4.47 TWD (price ÷ EPS = P/E 8.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Winston Medical Supply Co., Ltd. (6817)?
The dividend yield of Winston Medical Supply Co., Ltd. is 12.8% (payout 112%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Winston Medical Supply Co., Ltd. (6817)?
The net margin of Winston Medical Supply Co., Ltd. is 13.0% (last twelve months). 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 Winston Medical Supply Co., Ltd. (6817)?
The return on equity (ROE) of Winston Medical Supply Co., Ltd. is 22.2% (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 Winston Medical Supply Co., Ltd. (6817)?
On an EBIT basis the return on assets of Winston Medical Supply Co., Ltd. is 19.9% (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 Winston Medical Supply Co., Ltd. (6817)?
The operating margin of Winston Medical Supply Co., Ltd. is 12.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Winston Medical Supply Co., Ltd. (6817)?
Revenue at Winston Medical Supply Co., Ltd. is growing −18.8% versus a year earlier (3y avg +4.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Winston Medical Supply Co., Ltd. (6817)?
Earnings per share at Winston Medical Supply Co., Ltd. are growing −52.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Winston Medical Supply Co., Ltd. (6817) hold?
Winston Medical Supply Co., Ltd. holds more cash than debt, 197M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Winston Medical Supply Co., Ltd. in the live analysis
One click puts Winston Medical Supply Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026