EN DE

Amed Co (7575) Fair Value & Analysis

Healthcare · TW · Market cap 300M TWD

AC Amed Co 7575 · TWO
Price10.50 TWD
Fair Value21.34 TWD
Upside+103.2%
Quality46/100
Watch Amed Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.0% net margin
Moderate debt · negative free cash flow
Trails peers (3/11)
Moderate moat 47/100
Evidence: High Range 14.94 TWD – 27.75 TWD Share as image

Fair value as of: Jul 23, 2026

From 17 valuation models · updated 18 days ago

Share price −44.0% over the past month.

Below-average quality, screening 103% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (14.94 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (14.94 TWD to 27.75 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

69.76 TWD 10.00 TWD Fair Value 21.34 TWD Jun 2022 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

49‑month range 10.00 TWD – 69.76 TWD · fair‑value band 14.94 TWD – 27.75 TWD · the 10.50 TWD price screens below the 21.34 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Amed Co (7575) currently trades at 10.50 TWD, while our model-based Fair Value estimate is 21.34 TWD, implying the stock looks roughly 103.2% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Healthcare 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.

Net debt stands at 454M TWD. The stock trades on a trailing P/E of 16.1. Fundamentals as of Jul 23, 2026

Our scenario range runs from 14.94 TWD (bear case) to 27.75 TWD (bull case); at 10.50 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 70% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at 103%, 7575 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 10.79 TWD 11.58 TWD 12.67 TWD 76
ROIC Compounder 5.62 TWD 7.34 TWD 8.77 TWD 72
Gordon GGM 19.42 TWD 35.00 TWD 48.18 TWD 70
All 17 models by family
DCF Models
Owner Earnings 9.76 TWD 20.42 TWD 36.47 TWD 31
Earnings-Based
Graham-Dodd 8.11 TWD 36.14 TWD 49.51 TWD 54
Lynch FV 9.39 TWD 13.41 TWD 17.43 TWD 50
PEG = 1.0 9.39 TWD 13.41 TWD 17.43 TWD 46
EPV 5.62 TWD 7.34 TWD 8.77 TWD 59
Dividend Discount
Gordon GGM 19.42 TWD 35.00 TWD 48.18 TWD 70
DDM Multi-Stage 19.42 TWD 31.97 TWD 37.39 TWD 61
Multiples
P/E Multiple 17.90 TWD 23.86 TWD 29.83 TWD 63
P/S Multiple 15.21 TWD 20.28 TWD 25.35 TWD 58
P/B Multiple 15.21 TWD 20.28 TWD 25.35 TWD 55
EV/EBIT 27.42 TWD 38.88 TWD 50.34 TWD 53
EV/EBITDA 30.68 TWD 43.23 TWD 55.78 TWD 54
EV/Revenue 16.21 TWD 26.14 TWD 36.08 TWD 43
Asset-Based
NCAV (Graham) 6.62 TWD 8.87 TWD 13.23 TWD 50
Economic Profit
Residual Income 10.79 TWD 11.58 TWD 12.67 TWD 76
ROIC Compounder 5.62 TWD 7.34 TWD 8.77 TWD 72
Growth Earnings
Growth-Adj P/E 14.94 TWD 21.34 TWD 27.75 TWD 68

Widest divergence: Dividend Discount (31.97 TWD) versus Economic Profit (7.34 TWD). Highest evidence: Residual Income (76).

Notify me when 7575 reaches fair value

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

Key figures & financial health

Free cash flow −8.3M TWD FY2025
P/E ratio 8.4
EPS (TTM) 1.19 TWD
Net debt 454M TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 42 · Market factors (momentum, volatility) 9

Profitability 48
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 19
Calm price path (market factor)
Momentum 4
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 84
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

Amed Co., Ltd. engages in the research and development, manufacture, and trading of medical equipment in Taiwan. It offers wound care dressing products under the HERADERM brand name; negative pressure wound therapy systems that provides 24-hour oxygen supply to wounds under the Genadyne brand name; and wound treatment systems under the Natrox brand name.

Full company description

Amed Co., Ltd. engages in the research and development, manufacture, and trading of medical equipment in Taiwan. It offers wound care dressing products under the HERADERM brand name; negative pressure wound therapy systems that provides 24-hour oxygen supply to wounds under the Genadyne brand name; and wound treatment systems under the Natrox brand name. The company also provides 7-day long-acting pain reliever injections under the Naldebain brand name. In addition, it offers pressure injectable implantable port kits under the POLYSITE brand; and universal linear cutting staplers under the easyEndo brand name. The company was founded in 2008 and is based in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Amed Co reported revenue of 822M TWD in FY2025 versus 559M TWD in FY2021, a compound +10.1%/yr. Reported net income was 35.8M TWD in FY2025, compounding −7.9%/yr from FY2021.

Growth Quality 53/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
822M TWD
Latest YoY
+0.9%
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.
+6.0%
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.
+11.6%
Avg. growth/yr (8Y) 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.
+14.2%
Revenue +10.1%/yr
FY21 559M TWD
FY22 690M TWD
FY23 764M TWD
FY24 815M TWD
FY25 822M TWD
Net income −7.9%/yr
FY21 49.7M TWD
FY22 77.3M TWD
FY23 91.7M TWD
FY24 55.2M TWD
FY25 35.8M TWD

Watch 7575: 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). "Amed Co Fair Value". https://www.fairvalue-calculator.com/stock/7575

Peer Group

Medical Instruments & Supplies · 203 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 46 · Below median
Fair Value upside +103% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.72× · Higher than 75% of peers

Valuation Multiples vs Medical Instruments & Supplies median · lower = cheaper

P/E (TTM) 8.4× · Cheaper than 75% of peers
EV/EBITDA 1.7× · 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 0 · sector 27
PAST 0 · sector 25
HEALTH 64 · sector 96
DIVIDEND 0 · sector 32

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 Instruments & Supplies stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Intuitive Surgical, Inc ISRG $402.33 $150.04 -63%
EssilorLuxottica Société anonyme 1EL €172.45 €68.55 -60%
Medline Inc MDLN $41.11 $30.15 -27%
Becton, Dickinson and Company BDX $150.65 $103.53 -31%
Alcon Inc ALC $70.26 $39.78 -43%
ResMed Inc RMD $203.87 $187.89 -8%
West Pharmaceutical Services, Inc WST $353.71 $143.97 -59%
Straumann Holding STMN CHF 106.00 CHF 47.31 -55%
Sartorius Stedim Biotech S.A DIM €188.50 €51.16 -73%
Coloplast A/S COLOB kr 414.00 kr 382.22 -8%

Compare Amed 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 Amed Co (7575) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 21.34 TWD versus a price of 10.50 TWD, about +103% (undervalued).
What is the fair value of 7575?
Our model-based fair value for Amed Co is 21.34 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 10.50 TWD.
What is the quality score of 7575?
Amed Co has a Quality Score of 46/100. 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 net profit margin of 7575?
The net profit margin of Amed Co is about 0.0%, meaning it keeps roughly 0.0% 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 Amed 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.