EN DE

InnoCare Optoelectronics Corporation (6861) Fair Value & Analysis

Healthcare · TW · Market cap 8.8B TWD

IO InnoCare Optoelectronics Corporation 6861 · TW
Price220.50 TWD
Fair Value73.09 TWD
Upside-66.9%
Quality63/100
Watch InnoCare Optoelectronics Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.0% net margin
generates free cash flow
0.93% dividend yield
Mixed vs. peers (7/13)
Moderate moat 50/100
Evidence: High Range 59.23 TWD – 86.96 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price −24.5% over the past month.

A solid business, but screening 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (86.96 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

458.96 TWD 39.68 TWD Fair Value 73.09 TWD Nov 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

56‑month range 39.68 TWD – 458.96 TWD · fair‑value band 59.23 TWD – 86.96 TWD · the 220.50 TWD price screens above the 73.09 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

InnoCare Optoelectronics Corporation (6861) currently trades at 220.50 TWD, while our model-based Fair Value estimate is 73.09 TWD, implying the stock looks roughly 66.9% overvalued today. The Quality Score stands at 63/100 (solid 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, InnoCare Optoelectronics Corporation generated revenue of 2.5B TWD at a net margin of 8.0%. Revenue grew 47.4% year over year. It earns a return on equity of 13.7%. The balance sheet holds a net cash position of 734M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 59.23 TWD (bear case) to 86.96 TWD (bull case); at 220.50 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 55% below its 52-week high and 381% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -67%, 6861 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 31.15 TWD 34.93 TWD 56.70 TWD 76
Growth DCF 95.13 TWD 163.05 TWD 263.63 TWD 72
Gordon GGM 15.78 TWD 31.45 TWD 47.62 TWD 70
All 26 models by family
DCF Models
FCF DCF 96.99 TWD 162.27 TWD 295.39 TWD 38
Owner Earnings 82.82 TWD 140.41 TWD 244.30 TWD 31
5Y Revenue Exit 65.46 TWD 94.98 TWD 134.88 TWD 39
5Y EBITDA Exit 79.55 TWD 125.67 TWD 185.02 TWD 41
5Y P/E Exit 85.63 TWD 138.91 TWD 202.22 TWD 38
10Y Revenue Exit 74.36 TWD 106.81 TWD 157.15 TWD 36
10Y EBITDA Exit 84.75 TWD 129.50 TWD 200.45 TWD 37
10Y P/E Exit 88.79 TWD 139.29 TWD 215.30 TWD 35
Earnings-Based
Graham-Dodd 26.07 TWD 144.50 TWD 200.57 TWD 54
Lynch FV 40.32 TWD 57.59 TWD 74.87 TWD 50
PEG = 1.0 40.32 TWD 57.59 TWD 74.87 TWD 46
EPV 43.74 TWD 47.34 TWD 50.45 TWD 59
Dividend Discount
Gordon GGM 15.78 TWD 31.45 TWD 47.62 TWD 70
DDM Multi-Stage 15.78 TWD 27.18 TWD 33.20 TWD 61
Multiples
P/E Multiple 63.27 TWD 84.36 TWD 105.45 TWD 63
P/S Multiple 48.89 TWD 65.19 TWD 81.48 TWD 58
P/B Multiple 48.89 TWD 65.19 TWD 81.48 TWD 55
EV/EBIT 62.48 TWD 76.35 TWD 90.21 TWD 53
EV/EBITDA 74.68 TWD 92.61 TWD 110.54 TWD 54
EV/Revenue 50.58 TWD 63.30 TWD 76.02 TWD 43
Asset-Based
NCAV (Graham) 17.50 TWD 23.45 TWD 35.00 TWD 50
Growth DCF
Growth DCF 95.13 TWD 163.05 TWD 263.63 TWD 72
Rev-Margin DCF 65.46 TWD 94.63 TWD 134.58 TWD 67
Economic Profit
Residual Income 31.15 TWD 34.93 TWD 56.70 TWD 76
ROIC Compounder 47.52 TWD 58.05 TWD 72.61 TWD 67
Growth Earnings
Growth-Adj P/E 62.16 TWD 88.80 TWD 115.44 TWD 68

Widest divergence: DCF Models (129.50 TWD) versus Asset-Based (23.45 TWD). Highest evidence: Residual Income (76).

Notify me when 6861 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.5B TWD
Revenue growth (YoY) +47.4%
Net margin 8.0%
Return on equity 13.7%
Free cash flow 240M TWD FY2025
P/E ratio 80.2
More key figures
Operating margin 11.1%
EPS (TTM) 3.79 TWD
Dividend yield 0.9%
EPS growth (YoY) +105%
Net cash 734M TWD FY2025

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

Quality Score breakdown

Overall quality 63/100

Of which business quality 66 · Market factors (momentum, volatility) 48

Profitability 47
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 76
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

InnoCare Optoelectronics Corporation engages in the design, development, manufacture, and sale of optical instruments and medical devices. It also offers X-ray flat panel detectors sensors for healthcare, veterinary, security, and industrial applications in Taiwan and internationally.

Full company description

InnoCare Optoelectronics Corporation engages in the design, development, manufacture, and sale of optical instruments and medical devices. It also offers X-ray flat panel detectors sensors for healthcare, veterinary, security, and industrial applications in Taiwan and internationally. It offers thin film transistors and scintillators, and other medical products, as well as accessories, including power and ethernet cables, charger sets, and batteries. InnoCare Optoelectronics Corporation was founded in 2019 and is headquartered in Tainan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

InnoCare Optoelectronics Corporation reported revenue of 2.3B TWD in FY2025 versus 1.9B TWD in FY2021, a compound +4.3%/yr. Reported net income was 160M TWD in FY2025, compounding −5.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.3B TWD
Latest YoY
+15.3%
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.
+6.7%
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.
−0.4%
Avg. growth/yr (6Y) 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.
+32.1%
Revenue +4.3%/yr
FY21 1.9B TWD
FY22 1.9B TWD
FY23 1.8B TWD
FY24 2.0B TWD
FY25 2.3B TWD
Net income −5.3%/yr
FY21 199M TWD
FY22 199M TWD
FY23 117M TWD
FY24 153M TWD
FY25 160M TWD

6861 screens 67% 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). "InnoCare Optoelectronics Corporation Fair Value". https://www.fairvalue-calculator.com/stock/6861

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 63 · Above median
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 47% · Top 25%
Dividend yield (TTM) 0.9% · Below median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 55.7× · Pricier than 75% of peers
P/B 6.03× · Pricier than 75% of peers
P/S (TTM) 3.45× · Pricier than median
P/FCF 1.1× · Cheaper than 75% of peers
EV/EBITDA 30.5× · 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 0 · sector 0
FUTURE 100 · sector 29
PAST 55 · sector 8
HEALTH 0 · sector 97
DIVIDEND 19 · sector 38

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

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 InnoCare Optoelectronics Corporation 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 InnoCare Optoelectronics Corporation (6861) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 73.09 TWD versus a price of 220.50 TWD, about −67% (overvalued).
What is the fair value of 6861?
Our model-based fair value for InnoCare Optoelectronics Corporation is 73.09 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 220.50 TWD.
What is the quality score of 6861?
InnoCare Optoelectronics Corporation 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 revenue of InnoCare Optoelectronics Corporation (6861)?
InnoCare Optoelectronics Corporation reported trailing-twelve-month revenue of about 2.5B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6861?
The net profit margin of InnoCare Optoelectronics Corporation is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.
Does InnoCare Optoelectronics Corporation pay a dividend?
InnoCare Optoelectronics Corporation currently shows a dividend yield of about 0.93% 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 InnoCare Optoelectronics Corporation 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.