EN DE

Bonraybio Co (6955) Fair Value & Analysis

Healthcare · TW · Market cap 2.8B TWD

BC Bonraybio Co 6955 · TW
Price124.50 TWD
Fair Value70.38 TWD
Upside-43.5%
Quality68/100
Watch Bonraybio Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 32.0% net margin
generates free cash flow
1.33% dividend yield
Mixed vs. peers (7/13)
Wide moat 78/100
Evidence: High Range 55.52 TWD – 137.55 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from 74.95 TWD to 70.38 TWD (−6.1%) since Jul 12, 2026. Share price +6.4% over the past month.

A solid business, but screening 43% overvalued on our models.

What matters now

  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (55.52 TWD to 137.55 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

185.28 TWD 57.14 TWD Fair Value 70.38 TWD Jul 2023 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

37‑month range 57.14 TWD – 185.28 TWD · fair‑value band 55.52 TWD – 137.55 TWD · the 124.50 TWD price screens above the 70.38 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

Bonraybio Co (6955) currently trades at 124.50 TWD, while our model-based Fair Value estimate is 70.38 TWD, implying the stock looks roughly 43.5% overvalued today. The Quality Score stands at 68/100 (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, Bonraybio Co generated revenue of 320M TWD at a net margin of 32.0%. Revenue grew 18.8% year over year. It earns a return on equity of 17.2%. The stock trades on a trailing P/E of 33.6. Fundamentals as of Jul 21, 2026

Our scenario range runs from 55.52 TWD (bear case) to 137.55 TWD (bull case); at 124.50 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 33% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -43%, 6955 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 26.42 TWD 35.03 TWD 102.77 TWD 76
Growth DCF 50.54 TWD 86.31 TWD 143.94 TWD 72
Gordon GGM 11.46 TWD 22.83 TWD 34.57 TWD 70
All 26 models by family
DCF Models
FCF DCF 53.10 TWD 75.86 TWD 146.80 TWD 38
Owner Earnings 59.86 TWD 119.35 TWD 239.66 TWD 31
5Y Revenue Exit 43.51 TWD 66.61 TWD 114.89 TWD 39
5Y EBITDA Exit 58.44 TWD 96.79 TWD 172.06 TWD 41
5Y P/E Exit 73.34 TWD 156.76 TWD 271.52 TWD 38
10Y Revenue Exit 45.77 TWD 85.53 TWD 110.27 TWD 36
10Y EBITDA Exit 57.54 TWD 116.94 TWD 221.24 TWD 37
10Y P/E Exit 68.18 TWD 148.31 TWD 282.44 TWD 35
Earnings-Based
Graham-Dodd 28.11 TWD 196.00 TWD 275.06 TWD 54
Lynch FV 101.26 TWD 144.66 TWD 188.06 TWD 50
PEG = 1.0 101.26 TWD 144.66 TWD 188.06 TWD 46
EPV 39.88 TWD 44.45 TWD 48.39 TWD 59
Dividend Discount
Gordon GGM 11.46 TWD 22.83 TWD 34.57 TWD 70
DDM Multi-Stage 11.46 TWD 19.73 TWD 24.09 TWD 61
Multiples
P/E Multiple 68.20 TWD 90.93 TWD 113.66 TWD 63
P/S Multiple 32.42 TWD 43.23 TWD 54.03 TWD 58
P/B Multiple 52.70 TWD 70.26 TWD 87.83 TWD 55
EV/EBIT 62.32 TWD 79.45 TWD 96.58 TWD 53
EV/EBITDA 58.95 TWD 74.95 TWD 90.95 TWD 54
EV/Revenue 36.87 TWD 47.99 TWD 59.10 TWD 43
Asset-Based
NCAV (Graham) 12.93 TWD 17.33 TWD 25.86 TWD 50
Growth DCF
Growth DCF 50.54 TWD 86.31 TWD 143.94 TWD 72
Rev-Margin DCF 46.86 TWD 74.62 TWD 132.76 TWD 67
Economic Profit
Residual Income 26.42 TWD 35.03 TWD 102.77 TWD 76
ROIC Compounder 50.21 TWD 73.35 TWD 86.70 TWD 67
Growth Earnings
Growth-Adj P/E 134.42 TWD 192.02 TWD 249.63 TWD 68

Widest divergence: Growth Earnings (192.02 TWD) versus Asset-Based (17.33 TWD). Highest evidence: Residual Income (76).

Notify me when 6955 reaches fair value

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

Key figures & financial health

Revenue (TTM) 320M TWD
Revenue growth (YoY) +18.8%
Net margin 32.0%
Return on equity 17.2%
Free cash flow 65.8M TWD FY2025
P/E ratio 27.5
More key figures
Operating margin 30.2%
EPS (TTM) 4.12 TWD
Dividend yield 1.3%
EPS growth (YoY) -1.0%

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

Quality Score breakdown

Overall quality 68/100

Of which business quality 69 · Market factors (momentum, volatility) 35

Profitability 66
Margins and returns on capital today
Quality Growth 78
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 16
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 66
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

Bonraybio Co., Ltd., a development stage company, manufactures medical instruments and solutions for the male infertility market. The company provides LensHooke X12 PRO semen analysis systems; and LensHooke X1 PRO semen quality analyzers.

Full company description

Bonraybio Co., Ltd., a development stage company, manufactures medical instruments and solutions for the male infertility market. The company provides LensHooke X12 PRO semen analysis systems; and LensHooke X1 PRO semen quality analyzers. It also provides consumables, such as CS3 semen test slides; CA0/CA1 sperm separation solutions; and CS1 semen test cassettes. In addition, the company provides X QC Reticles, X QC video tools, and X QC beads; sperm DNA fragmentation test kits; and S10 data consolidation software. Bonraybio Co., Ltd. was founded in 2015 and is based in Taichung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bonraybio Co reported revenue of 306M TWD in FY2025 versus 56.3M TWD in FY2021, a compound +52.7%/yr. Reported net income was 103M TWD in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
306M TWD
Latest YoY
+37.4%
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.
+42.3%
Revenue +52.7%/yr
FY21 56.3M TWD
FY22 106M TWD
FY23 160M TWD
FY24 223M TWD
FY25 306M TWD
Net income
FY21 −31.7M TWD
FY22 1.7M TWD
FY23 25.7M TWD
FY24 68.4M TWD
FY25 103M TWD

6955 screens 43% 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). "Bonraybio Co Fair Value". https://www.fairvalue-calculator.com/stock/6955

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 68 · Top 25%
Fair Value upside −44% · Below median
Return on equity (TTM) 17% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 30% · Top 25%
Revenue growth 19% · Top 25%
Dividend yield (TTM) 1.3% · Below median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 27.5× · Pricier than median
P/B 4.39× · Pricier than 75% of peers
P/S (TTM) 8.81× · Pricier than 75% of peers
P/FCF 1.3× · Cheaper than 75% of peers
EV/EBITDA 22.7× · 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 94 · sector 29
PAST 69 · sector 8
HEALTH 0 · sector 97
DIVIDEND 27 · sector 38

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

Insider activity: 40/100

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 Bonraybio 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 Bonraybio Co (6955) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 70.38 TWD versus a price of 124.50 TWD, about −43% (overvalued).
What is the fair value of 6955?
Our model-based fair value for Bonraybio Co is 70.38 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 124.50 TWD.
What is the quality score of 6955?
Bonraybio Co has a Quality Score of 68/100. 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 Bonraybio Co (6955)?
Bonraybio Co reported trailing-twelve-month revenue of about 320M TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6955?
The net profit margin of Bonraybio Co is about 32.0%, meaning it keeps roughly 32.0% of revenue as net income. Based on the latest reported figures.
Does Bonraybio Co pay a dividend?
Bonraybio Co currently shows a dividend yield of about 1.08% 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 Bonraybio 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.