Bryton Inc. (7558) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Bryton Inc. TWD 53.55, price TWD 17.85, upside +200.0%, quality 90 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Bryton 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, dashed = 300-day average. As of Sep 28, 2026.
How to read this chart
60‑month range 8.78 TWD – 72.73 TWD · fair‑value band 37.49 TWD – 69.61 TWD · the 17.85 TWD price screens below the 53.55 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 28, 2026.
Follow Bryton in your weekly email
Every Wednesday you see whether Bryton 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.
Bryton Inc. designs and sells GPS-enhanced consumer electronics in Taiwan and internationally.
Show more
Bryton Inc. designs and sells GPS-enhanced consumer electronics in Taiwan and internationally. The company offers bike radar; sensors, including smart speed, cadence, dual, and heart rate sensors; and accessories, such as sport, race, bike, and gardia mounts, as well as mount adapter for camera, conversion kits, and protective cases under the Bryton brand name. It sells its products through stores, online, resellers, and partners. The company was founded in 2009 and is headquartered in Taipei, Taiwan.
Stock analysis
Bryton Inc. (7558) currently trades at 17.85 TWD, while our model-based Fair Value estimate is 53.55 TWD, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 75.04 TWD per share, and 24 of the 26 models we run sit above the 17.85 TWD price.
Bear case: the Asset-Based group reads lowest at 7.84 TWD, and 2 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 37.49 TWD (bear) to 69.61 TWD (bull), the price of 17.85 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 90/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Bryton Inc. reported revenue of 388M TWD in FY2025 versus 475M TWD in FY2021, a compound −4.9%/yr. Reported net income was 29.9M TWD in FY2025, compounding −19.8%/yr from FY2021.
Key figures
Market cap 390M TWD (≈ $12.2M) · P/E ratio 11.3 · P/S ratio 0.87 · EPS (TTM) 1.58 TWD · Dividend yield 8.1% · Net margin 7.7% · Return on equity 14.7% · Return on assets (EBIT) −3.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 87% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −37% fair-value upside, at 200%, 7558 screens cheaper than that median.
Fair Value models
Bear 37.49 TWDFair Value 53.55 TWDBull 69.61 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 (0.0972 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.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.72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+33.7%
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.
+12.9%
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.
+4.3%
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.
+6.5%
’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.
+29.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.3%
Dividend (yield on the price)8.1%
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.7% → 8%
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).
−23.5%
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 −24.7% 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.Scientific & Technical Instruments · 161 stocks
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). "Bryton Inc. Fair Value". https://www.fairvalue-calculator.com/stock/7558
Frequently asked questions
Is Bryton Inc. (7558) overvalued or undervalued?
As of Sep 28, 2026, our model estimates a fair value of 53.55 TWD versus a price of 17.85 TWD, about +200% upside (undervalued).
What is the fair value of 7558?
Our model-based fair value for Bryton Inc. is 53.55 TWD (as of Sep 28, 2026), built from audited fundamentals. The current price: 17.85 TWD.
What is the quality score of 7558?
Bryton Inc. has a Quality Score of 90/100. 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 Bryton Inc. (7558)?
Our model-based price target is the fair value of 53.55 TWD (as of Sep 28, 2026) from 26 valuation models. Cautious scenario 37.49 TWD, optimistic scenario 69.61 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Bryton Inc. stock forecast for 2026?
Our models put fair value at 53.55 TWD, about +200% upside versus a price of 17.85 TWD (undervalued). Cautious scenario 37.49 TWD, optimistic scenario 69.61 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Bryton Inc. (7558)?
Bryton Inc. reported trailing-twelve-month revenue of about 388M TWD (latest available figure, as of Sep 28, 2026).
Does Bryton Inc. pay a dividend?
Bryton Inc. currently shows a dividend yield of about 8.13% relative to its recent price (as of Sep 28, 2026).
What growth is priced into Bryton Inc. (7558)?
For today's price to be fair in a discounted-cash-flow model, Bryton Inc. would have to grow free cash flow by -23.5 % 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 +4.3 % per year. As of Sep 28, 2026.
What discount rate (WACC) does the fair value of 7558 use?
Our models discount Bryton Inc. at 9.0 %: a base by market capitalisation (nano), damped by beta 0.34, 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 Bryton Inc. that is -23.5 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Bryton Inc. (7558) delivered so far?
Over the past 5 years revenue at Bryton Inc. grew +4.3 % a year. The price currently implies -23.5 % 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 Bryton Inc. (7558) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Bryton Inc. (-23.5 % 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 Bryton Inc. (7558)?
The free-cash-flow yield on the price is 20.03 %: that much free cash flow Bryton Inc. 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 Bryton Inc. (7558)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bryton Inc. it is 53.55 TWD per share (as of Sep 28, 2026), against a price of 17.85 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Bryton Inc. stock overvalued or undervalued in 2026?
As of Sep 28, 2026, 7558 trades below its calculated fair value: price 17.85 TWD, fair value 53.55 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 7558?
No. The price is what the market pays today (17.85 TWD); the fair value is what the company's own numbers justify (53.55 TWD). For Bryton Inc. the two are 35.70 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Bryton Inc. worth?
The market values Bryton Inc. at about 390M TWD (market capitalisation, as of Sep 28, 2026). Per share that is 17.85 TWD; our models calculate a fair value of 53.55 TWD per share.
What do the bullish and bearish scenarios say about 7558?
Our models span a range for Bryton Inc.: cautious scenario 37.49 TWD, base 53.55 TWD, optimistic 69.61 TWD per share (as of Sep 28, 2026, price 17.85 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7558?
Bryton Inc. trades at a price-to-earnings ratio of 11.3 (as of Sep 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 53.55 TWD is built from several models across several years. Other multiples: P/B 1.8, P/S 1.0, EV/EBITDA 7.1.
How solid is the balance sheet of Bryton Inc. (7558)?
Balance-sheet figures for Bryton Inc. (as of Sep 28, 2026): return on equity 14.7%. They feed the Quality Score of 90/100, which measures business quality independently of the share price.
How far is 7558 from its 52-week high?
Bryton Inc. trades at 17.85 TWD, about 32% below its 52-week high of 26.42 TWD and 87% above the low of 9.52 TWD (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of 53.55 TWD is for.
Which stocks are comparable to Bryton Inc.?
From the same area (Technology) we also value Keysight Technologies, Inc, Coherent Corp, Garmin Ltd, Chroma ATE 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 Bryton Inc. stock attractive at the current price?
The data as of Sep 28, 2026: price 17.85 TWD, calculated fair value 53.55 TWD (+200%), Quality Score 90/100, 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 7558 calculated?
We run Bryton 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 53.55 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 14.5 % above its aggregate fair value. Bryton Inc. 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 Bryton Inc. (7558)?
The closing price on Oct 1, 2026 was 17.85 TWD. Our model-based fair value is 53.55 TWD, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bryton Inc. right now?
The rarer combination: high quality (90/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (37.49 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. A fairly wide model range (37.49 TWD to 69.61 TWD) leaves room in how you read the outcome.
Key figures of Bryton Inc.
How large is the market capitalisation of Bryton Inc. (7558)?
The market capitalisation of Bryton Inc. is 390M TWD (≈ $12.2M). 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 Bryton Inc. (7558)?
The price-to-sales ratio of Bryton Inc. is 0.87 (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 Bryton Inc. (7558)?
Earnings per share at Bryton Inc. are 1.58 TWD (price ÷ EPS = P/E 11.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Bryton Inc. (7558)?
The dividend yield of Bryton Inc. is 8.1% (payout 91.8%). 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 Bryton Inc. (7558)?
The net margin of Bryton Inc. is 7.7% (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 Bryton Inc. (7558)?
The return on equity (ROE) of Bryton Inc. is 14.7% (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 Bryton Inc. (7558)?
On an EBIT basis the return on assets of Bryton Inc. is −3.4% (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 Bryton Inc. (7558)?
The operating margin of Bryton Inc. is 11.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Bryton Inc. (7558)?
Revenue at Bryton Inc. is growing +31.2% versus a year earlier (3y avg +12.9%). 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 Bryton Inc. (7558)?
Earnings per share at Bryton Inc. are growing +134% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Bryton Inc. (7558) hold?
Bryton Inc. holds more cash than debt, 94.8M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Bryton Inc. in the live analysis
One click puts Bryton 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.
