Intumit, Inc. (7547) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Intumit, Inc. stock TWD 47.59, price TWD 50.90, that is 6.5% below the price, quality 48 out of 100. Rating: fairly valued. Calculated from audited financials with 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 9, 2026.
How to read this chart
11‑month range 44.55 TWD – 85.70 TWD · fair‑value band 25.54 TWD – 85.41 TWD · the 50.90 TWD price screens above the 47.59 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Intumit in your weekly email
Every Wednesday you see whether Intumit 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.
Intumit, Inc. provides artificial intelligence copilot solutions and services.
Show moreShow less
The company's products include SmartRobot, a conversational AI platform that provides conversational AI services across websites, social media, such as FB Messenger, LINE, WeChat, WhatsApp, and Teams, as well as apps and smart speakers; and SmartBC which provides solutions for membership management, marketing interactive games, customer journey, CRM systems, and LINE official account operations to help businesses/platforms achieve a one-stop comprehensive marketing service system using MarTech.
It also offers STT voice recognition platform; SMartKMS, a knowledge management system that serves as the ally for enterprises in gathering internal and external knowledge; and SmartWork platform which streamlines internal workflows, manage leave requests, book meeting rooms, and link to the company's knowledge base, FAQs, and manuals.
In addition, the company provides GenAI Admin Portal that leverages Azure OpenAI/ChatGPT models to streamline conversational service development, reducing training costs, and improving accuracy.
It serves banking and financial, telecommunications, medical and pharmaceutical, life insurance, retail e-commerce, public sector government, and education, as well as travel, tourism, and transportation industries. Intumit, Inc. was founded in 1999 and is based in New Taipei City, Taiwan.
Stock analysis
Intumit, Inc. (7547) currently trades at 50.90 TWD, while our model-based Fair Value estimate is 47.59 TWD, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 62.83 TWD per share, and 8 of the 26 models we run sit above the 50.90 TWD price.
Bear case: the Dividend Discount group reads lowest at 12.15 TWD, and 18 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 25.54 TWD (bear) to 85.41 TWD (bull), the price of 50.90 TWD sits inside 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 48/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Intumit, Inc. reported revenue of 352M TWD in FY2025 versus 186M TWD in FY2021, a compound +17.3%/yr. Reported net income was 81.7M TWD in FY2025, compounding +49.6%/yr from FY2021.
Key figures
Market cap 1.7B TWD (≈ $52.2M) Micro · P/E ratio 16.6 · P/S ratio 4.25 · EPS (TTM) 3.07 TWD · Dividend yield 3.5% · Net margin 25.7% · Return on equity 13.2% · Return on assets (EBIT) 6.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 75 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −11% fair-value upside, at −7%, 7547 screens cheaper than that median.
Fair Value models
Bear25.54 TWDFair Value 47.59 TWDBull85.41 TWD
Price 50.90 TWD · Downside -6.5%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.09 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. 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.
Best data coverage
FCF DCF12.58 TWD18.92 TWD29.85 TWD77
Growth DCF12.26 TWD17.89 TWD25.62 TWD76
Residual Income21.42 TWD22.13 TWD24.00 TWD76
All 26 models by family
DCF Models
FCF DCF12.58 TWD18.92 TWD29.85 TWD77
Owner Earnings14.21 TWD22.21 TWD34.29 TWD73
5Y Revenue Exit22.38 TWD41.70 TWD69.35 TWD68
5Y EBITDA Exit29.40 TWD56.95 TWD93.42 TWD70
5Y P/E Exit34.03 TWD66.99 TWD106.93 TWD66
10Y Revenue Exit17.19 TWD32.14 TWD57.33 TWD61
10Y EBITDA Exit21.81 TWD41.65 TWD74.84 TWD63
10Y P/E Exit24.40 TWD47.91 TWD84.67 TWD59
Earnings-Based
Graham-Dodd16.36 TWD90.46 TWD125.55 TWD63
Lynch FV25.22 TWD36.03 TWD46.84 TWD61
PEG = 1.025.22 TWD36.03 TWD46.84 TWD57
EPV20.12 TWD22.10 TWD23.69 TWD70
Dividend Discount
Gordon GGM7.62 TWD12.38 TWD15.71 TWD69
DDM Multi-Stage7.62 TWD11.92 TWD13.35 TWD67
Multiples
P/E Multiple50.52 TWD67.35 TWD84.19 TWD63
P/S Multiple30.67 TWD40.89 TWD51.12 TWD58
P/B Multiple50.98 TWD67.98 TWD84.97 TWD55
EV/EBIT55.92 TWD73.79 TWD91.65 TWD63
EV/EBITDA44.31 TWD58.30 TWD72.30 TWD64
EV/Revenue29.42 TWD41.04 TWD52.65 TWD51
Asset-Based
NCAV (Graham)17.66 TWD26.76 TWD33.45 TWD52
Growth DCF
Growth DCF12.26 TWD17.89 TWD25.62 TWD76
Rev-Margin DCF22.38 TWD40.75 TWD65.86 TWD68
Economic Profit
Residual Income21.42 TWD22.13 TWD24.00 TWD76
ROIC Compounder20.12 TWD22.10 TWD23.69 TWD70
Growth Earnings
Growth-Adj P/E42.67 TWD60.96 TWD79.25 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+5.7%
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.
+24.0%
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.
+16.3%
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.
+14.9%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+30.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+27.3%
Dividend (yield on the price)3.5%
Profit margin 2019 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.13% → 29%
2025 sits 153% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+29.0%
Yearly growth needed for the next five years to justify today's price.
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 +27.0% a year for the price.
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.Software - Infrastructure · 346 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−6.5% · Above median
Profitability
Return on equity (12 months)13.2% · Above median
Return on assets7.5% · Top 25%
Net margin (12 months)25.7% · Top 25%
Operating margin (12 months)43.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)27.1% · Top 25%
Dividend yield (12 months)3.5% · Above median
Valuation Multiplesvs Software - Infrastructure 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). "Intumit, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/7547
Frequently asked questions
Is Intumit, Inc. (7547) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 47.59 TWD versus a price of 50.90 TWD, about 7% lower (fairly valued).
What is the fair value of 7547?
Our model-based fair value for Intumit, Inc. is 47.59 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 50.90 TWD.
What is the quality score of 7547?
Intumit, Inc. has a Quality Score of 48/100. 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 Intumit, Inc. (7547)?
Our model-based price target is the fair value of 47.59 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 25.54 TWD, optimistic scenario 85.41 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Intumit, Inc. stock forecast for 2026?
Our models put fair value at 47.59 TWD, about 7% lower versus a price of 50.90 TWD (fairly valued). Cautious scenario 25.54 TWD, optimistic scenario 85.41 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Intumit, Inc. (7547)?
Intumit, Inc. reported trailing-twelve-month revenue of about 404M TWD (latest available figure, as of Nov 9, 2026).
Does Intumit, Inc. pay a dividend?
Intumit, Inc. currently shows a dividend yield of 3.54% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Intumit, Inc. (7547) and when is the ex-dividend date?
Intumit, Inc. pays a dividend of 1.80 TWD per share a year, a dividend yield of 3.5%. The last ex-dividend date was Aug 21, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 58.6% of earnings. Free cash flow covers the dividend 0.59 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Intumit, Inc. (7547)?
For today's price to be fair in a discounted-cash-flow model, Intumit, Inc. would have to grow free cash flow by +29.0 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.3 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 7547 use?
Our models discount Intumit, Inc. at 13.3 %: a base by market capitalisation (micro), 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 Intumit, Inc. that is +29.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Intumit, Inc. (7547) delivered so far?
Over the past 5 years revenue at Intumit, Inc. grew +16.3 % a year. The price currently implies free-cash-flow growth of +29.0 % 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 Intumit, Inc. (7547) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into Intumit, Inc. (+29.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Intumit, Inc. (7547)?
The free-cash-flow yield on the price is 2.15 %: that much free cash flow Intumit, Inc. produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Intumit, Inc. (7547)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Intumit, Inc. it is 47.59 TWD per share (as of Nov 9, 2026), against a price of 50.90 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Intumit, Inc. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 7547 trades above its calculated fair value: price 50.90 TWD, fair value 47.59 TWD, a gap of about −7% (fairly valued). 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 7547?
No. The price is what the market pays today (50.90 TWD); the fair value is what the company's own numbers justify (47.59 TWD). For Intumit, Inc. the two are 3.31 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Intumit, Inc. worth?
The market values Intumit, Inc. at about 1.7B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 50.90 TWD; our models calculate a fair value of 47.59 TWD per share.
What do the bullish and bearish scenarios say about 7547?
Our models span a range for Intumit, Inc.: cautious scenario 25.54 TWD, base 47.59 TWD, optimistic 85.41 TWD per share (as of Nov 9, 2026, price 50.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7547?
Intumit, Inc. trades at a price-to-earnings ratio of 16.6 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 47.59 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 40.1. Other multiples: P/B 1.8, P/S 4.2, EV/EBITDA 13.6.
How solid is the balance sheet of Intumit, Inc. (7547)?
Balance-sheet figures for Intumit, Inc. (as of Nov 9, 2026): return on equity 13.2%. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 7547 from its 52-week high?
Intumit, Inc. trades at 50.90 TWD, about 41% below its 52-week high of 85.70 TWD and 14% above the low of 44.55 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 47.59 TWD is for.
Which stocks are comparable to Intumit, Inc.?
From the same area (Technology) we also value Microsoft Corporation, Oracle Corporation, Palantir Technologies Inc, Palo Alto Networks, 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 Intumit, Inc. stock attractive at the current price?
The data as of Nov 9, 2026: price 50.90 TWD, calculated fair value 47.59 TWD (−7%), Quality Score 48/100, from 26 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 7547 calculated?
We run Intumit, Inc. through 26 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 47.59 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. Intumit, Inc. 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 Intumit, Inc. (7547)?
The closing price on Nov 6, 2026 was 50.90 TWD. Our model-based fair value is 47.59 TWD, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Intumit, Inc. right now?
The model range is unusually wide (25.54 TWD to 85.41 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of Intumit, Inc.
How large is the market capitalisation of Intumit, Inc. (7547)?
The market capitalisation of Intumit, Inc. is 1.7B TWD (≈ $52.2M). 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 Intumit, Inc. (7547)?
The price-to-sales ratio of Intumit, Inc. is 4.25 (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 Intumit, Inc. (7547)?
Earnings per share at Intumit, Inc. are 3.07 TWD (price ÷ EPS = P/E 16.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Intumit, Inc. (7547)?
The dividend yield of Intumit, Inc. is 3.5% (payout 58.6%). 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 Intumit, Inc. (7547)?
The net margin of Intumit, Inc. is 25.7% (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 Intumit, Inc. (7547)?
The return on equity (ROE) of Intumit, Inc. is 13.2% (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 Intumit, Inc. (7547)?
On an EBIT basis the return on assets of Intumit, Inc. is 6.2% (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 Intumit, Inc. (7547)?
The operating margin of Intumit, Inc. is 43.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Intumit, Inc. (7547)?
Revenue at Intumit, Inc. is growing +27.1% versus a year earlier (3y avg +24.0%). 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 Intumit, Inc. (7547)?
Earnings per share at Intumit, Inc. are growing +98.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Intumit, Inc. (7547) hold?
Intumit, Inc. holds more cash than debt, 79.1M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Intumit, Inc. in the live analysis
One click puts Intumit, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026