EN DE

Bryton Inc (7558) Fair Value & Analysis

Technology · TW · Market cap 390M TWD

BI Bryton Inc 7558 · TWO
Price18.50 TWD
Fair Value44.95 TWD
Upside+143.0%
Quality90/100
Watch Bryton Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.7% net margin
generates free cash flow
6.91% dividend yield
Ranks above peers (13/13)
Moderate moat 53/100
Evidence: High Range 33.71 TWD – 56.19 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 19 days ago

Share price −15.9% over the past month.

A strong business, screening 143% undervalued on our models.

What matters 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 (33.71 TWD). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

72.73 TWD 8.78 TWD Fair Value 44.95 TWD May 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

60‑month range 8.78 TWD – 72.73 TWD · fair‑value band 33.71 TWD – 56.19 TWD · the 18.50 TWD price screens below the 44.95 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bryton Inc (7558) currently trades at 18.50 TWD, while our model-based Fair Value estimate is 44.95 TWD, implying the stock looks roughly 143.0% undervalued today. The Quality Score stands at 90/100 (high quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Bryton Inc generated revenue of 388M TWD at a net margin of 7.7%. Revenue grew 31.2% year over year. It earns a return on equity of 14.7%. The balance sheet holds a net cash position of 94.8M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 33.71 TWD (bear case) to 56.19 TWD (bull case); at 18.50 TWD, the current price sits below 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 34% below its 52-week high and 106% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -45% fair-value upside, at 143%, 7558 screens cheaper 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 10.73 TWD 12.35 TWD 18.87 TWD 76
Growth DCF 54.35 TWD 84.43 TWD 139.76 TWD 72
Gordon GGM 27.10 TWD 48.83 TWD 67.23 TWD 70
All 26 models by family
DCF Models
FCF DCF 57.43 TWD 79.81 TWD 146.69 TWD 38
Owner Earnings 32.44 TWD 57.85 TWD 105.00 TWD 31
5Y Revenue Exit 35.65 TWD 50.50 TWD 80.49 TWD 39
5Y EBITDA Exit 45.28 TWD 70.23 TWD 118.11 TWD 41
5Y P/E Exit 47.19 TWD 87.50 TWD 140.81 TWD 38
10Y Revenue Exit 42.25 TWD 68.82 TWD 84.91 TWD 36
10Y EBITDA Exit 49.20 TWD 87.20 TWD 154.21 TWD 37
10Y P/E Exit 50.47 TWD 90.85 TWD 158.82 TWD 35
Earnings-Based
Graham-Dodd 10.92 TWD 76.13 TWD 106.84 TWD 54
Lynch FV 26.90 TWD 38.43 TWD 49.96 TWD 50
PEG = 1.0 26.90 TWD 38.43 TWD 49.96 TWD 46
EPV 21.13 TWD 22.82 TWD 24.23 TWD 59
Dividend Discount
Gordon GGM 27.10 TWD 48.83 TWD 67.23 TWD 70
DDM Multi-Stage 27.10 TWD 44.61 TWD 52.17 TWD 61
Multiples
P/E Multiple 33.71 TWD 44.95 TWD 56.19 TWD 63
P/S Multiple 20.47 TWD 27.29 TWD 34.12 TWD 58
P/B Multiple 20.47 TWD 27.29 TWD 34.12 TWD 55
EV/EBIT 39.70 TWD 50.02 TWD 60.33 TWD 53
EV/EBITDA 39.66 TWD 49.97 TWD 60.27 TWD 54
EV/Revenue 24.40 TWD 31.10 TWD 37.81 TWD 43
Asset-Based
NCAV (Graham) 5.85 TWD 7.84 TWD 11.70 TWD 50
Growth DCF
Growth DCF 54.35 TWD 84.43 TWD 139.76 TWD 72
Rev-Margin DCF 35.65 TWD 56.56 TWD 91.66 TWD 67
Economic Profit
Residual Income 10.73 TWD 12.35 TWD 18.87 TWD 76
ROIC Compounder 23.22 TWD 27.65 TWD 33.01 TWD 67
Growth Earnings
Growth-Adj P/E 39.60 TWD 56.57 TWD 73.54 TWD 68

Widest divergence: DCF Models (70.23 TWD) versus Asset-Based (7.84 TWD). Highest evidence: Residual Income (76).

Notify me when 7558 reaches fair value

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

Key figures & financial health

Revenue (TTM) 388M TWD
Revenue growth (YoY) +31.2%
Net margin 7.7%
Return on equity 14.7%
Free cash flow 66.6M TWD FY2025
P/E ratio 13.4
More key figures
Operating margin 11.7%
EPS (TTM) 1.58 TWD
EPS growth (YoY) +134%
Net cash 94.8M TWD FY2024

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

Quality Score breakdown

Overall quality 90/100

Of which business quality 88 · Market factors (momentum, volatility) 69

Profitability 72
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 82
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

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 …

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
388M TWD
Latest YoY
+33.7%
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.
+12.9%
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.
+4.3%
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.
+6.5%
Revenue −4.9%/yr
FY21 475M TWD
FY22 270M TWD
FY23 134M TWD
FY24 290M TWD
FY25 388M TWD
Net income −19.8%/yr
FY21 72.2M TWD
FY22 −15.4M TWD
FY23 −79.3M TWD
FY24 6.6M TWD
FY25 29.9M TWD

Watch 7558: get an alert when its fair value changes →

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). "Bryton Inc Fair Value". https://www.fairvalue-calculator.com/stock/7558

Peer Group

Scientific & Technical Instruments · 161 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 90 · Top 25%
Fair Value upside +143% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth 31% · Top 25%
Dividend yield (TTM) 6.9% · Top 25%

Valuation Multiples vs Scientific & Technical Instruments median · lower = cheaper

P/E (TTM) 13.3× · Cheaper than 75% of peers
P/B 1.79× · Cheaper than median
P/S (TTM) 1.01× · Cheaper than median
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 7.1× · Cheaper 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 100 · sector 0
FUTURE 100 · sector 34
PAST 59 · sector 25
HEALTH 0 · sector 98
DIVIDEND 100 · sector 24

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 Scientific & Technical Instruments stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Keysight Technologies, Inc KEYS $315.90 $84.16 -73%
Garmin Ltd GRMN $241.76 $146.67 -39%
Teledyne Technologies Incorporated TDY $635.52 $367.58 -42%
Chroma ATE Inc 2360 1,905 TWD 286.15 TWD -85%
Hexagon AB HEXAB kr 80.10 kr 52.93 -34%
MKS Inc MKSI $324.69 $77.46 -76%
AVIC Chengdu Aircraft Company 302132 ¥52.91 ¥34.47 -35%
Fortive Corporation FTV $61.78 $33.84 -45%
Trimble Inc TRMB $52.72 $24.47 -54%
Cognex Corporation CGNX $64.07 $13.75 -79%

Compare Bryton Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Bryton Inc (7558) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 44.95 TWD versus a price of 18.50 TWD, about +143% (undervalued).
What is the fair value of 7558?
Our model-based fair value for Bryton Inc is 44.95 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 18.50 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 revenue of Bryton Inc (7558)?
Bryton Inc reported trailing-twelve-month revenue of about 388M TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 7558?
The net profit margin of Bryton Inc is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.

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 Bryton Inc 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.