Intumit, Inc. (7547) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Intumit, Inc. TWD 50.49, price TWD 59.40, upside -15.0%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Intumit, Inc. 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 44.55 TWD – 85.70 TWD · fair‑value band 27.09 TWD – 87.53 TWD · the 59.40 TWD price screens above the 50.49 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 24, 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 more
Intumit, Inc. provides artificial intelligence copilot solutions and services. 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 59.40 TWD, while our model-based Fair Value estimate is 50.49 TWD, implying the stock looks roughly 17.6% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 61.57 TWD per share, and 5 of the 26 models we run sit above the 59.40 TWD price.
Bear case: the Dividend Discount group reads lowest at 12.88 TWD, and 21 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: 27.09 TWD (bear) to 87.53 TWD (bull), the price of 59.40 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 47/100 (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 2.0B TWD (≈ $61.9M) · P/E ratio 23.2 · P/S ratio 5.38 · EPS (TTM) 2.56 TWD · Dividend yield 2.2% · Net margin 23.2% · Return on equity 10.3% · Return on assets (EBIT) 6.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
For context, the median of 10 Technology peers we cover trades at −19% fair-value upside, at −15%, 7547 screens cheaper than that median.
Fair Value models
Bear 27.09 TWDFair Value 50.49 TWDBull 87.53 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 (1.88 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.86/100
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.
+29.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+27.3%
Dividend (yield on the price)2.2%
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).
+33.2%
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 +31.2% 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 · 383 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−7% · Above median
Profitability
Return on equity (TTM)10% · Above median
Return on assets7% · Top 25%
Net margin (TTM)22% · Top 25%
Operating margin (TTM)16% · Top 25%
Growth and dividend
Revenue growth47% · Top 25%
Dividend yield (TTM)2.2% · 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 Sep 24, 2026, our model estimates a fair value of 50.49 TWD versus a price of 59.40 TWD, about −15% upside (overvalued).
What is the fair value of 7547?
Our model-based fair value for Intumit, Inc. is 50.49 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 59.40 TWD.
What is the quality score of 7547?
Intumit, Inc. has a Quality Score of 47/100. 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 50.49 TWD (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 27.09 TWD, optimistic scenario 87.53 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 50.49 TWD, about −15% upside versus a price of 59.40 TWD (overvalued). Cautious scenario 27.09 TWD, optimistic scenario 87.53 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 381M TWD (latest available figure, as of Sep 24, 2026).
Does Intumit, Inc. pay a dividend?
Intumit, Inc. currently shows a dividend yield of about 2.23% relative to its recent price (as of Sep 24, 2026).
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 +33.2 % 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 Sep 24, 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 +33.2 % per year a year over ten years, 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 +33.2 % per year free-cash-flow growth a 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 +3.3 % a year. That is the yardstick for the growth priced into Intumit, Inc. (+33.2 % per year a 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 1.84 %: 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 50.49 TWD per share (as of Sep 24, 2026), against a price of 59.40 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Intumit, Inc. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 7547 trades above its calculated fair value: price 59.40 TWD, fair value 50.49 TWD, a gap of about −15% (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 7547?
No. The price is what the market pays today (59.40 TWD); the fair value is what the company's own numbers justify (50.49 TWD). For Intumit, Inc. the two are 8.91 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 2.0B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 59.40 TWD; our models calculate a fair value of 50.49 TWD per share.
What do the bullish and bearish scenarios say about 7547?
Our models span a range for Intumit, Inc.: cautious scenario 27.09 TWD, base 50.49 TWD, optimistic 87.53 TWD per share (as of Sep 24, 2026, price 59.40 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 23.2 (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 50.49 TWD is built from several models across several years. Other multiples: P/B 1.8, P/S 4.7, EV/EBITDA 16.3.
How solid is the balance sheet of Intumit, Inc. (7547)?
Balance-sheet figures for Intumit, Inc. (as of Sep 24, 2026): return on equity 10.3%. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
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 Sep 24, 2026: price 59.40 TWD, calculated fair value 50.49 TWD (−15%), Quality Score 47/100, 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 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 50.49 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 13.0 % 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 Sep 24, 2026 was 59.40 TWD. Our model-based fair value is 50.49 TWD, about −15% upside (overvalued). 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 (27.09 TWD to 87.53 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Intumit, Inc.
How large is the market capitalisation of Intumit, Inc. (7547)?
The market capitalisation of Intumit, Inc. is 2.0B TWD (≈ $61.9M). 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 5.38 (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 Intumit, Inc. (7547)?
Earnings per share at Intumit, Inc. are 2.56 TWD (price ÷ EPS = P/E 23.2). 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 2.2% (payout 51.7%). 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 23.2% (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 Intumit, Inc. (7547)?
The return on equity (ROE) of Intumit, Inc. is 10.3% (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 15.6% (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 +46.8% 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 −4.7% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
