EN DE

CMSC, Inc (7707) Fair Value & Analysis

Technology · TW · Market cap 5.3B TWD

CI CMSC, Inc 7707 · TWO
Price104.50 TWD
Fair Value29.34 TWD
Upside-71.9%
Quality40/100
Watch CMSC, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.0% net margin
generates free cash flow
0.25% dividend yield
Trails peers (2/13)
Narrow moat 38/100
Evidence: High Range 22.01 TWD – 36.67 TWD Share as image

Fair value as of: Jul 23, 2026

From 22 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 16.01 TWD to 29.34 TWD (+83.2%) since Jul 12, 2026. Share price −20.6% over the past month.

Below-average quality, and screening another 72% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (36.67 TWD). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

371.06 TWD 75.20 TWD Fair Value 29.34 TWD Dec 2023 Aug 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

32‑month range 75.20 TWD – 371.06 TWD · fair‑value band 22.01 TWD – 36.67 TWD · the 104.50 TWD price screens above the 29.34 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

CMSC, Inc (7707) currently trades at 104.50 TWD, while our model-based Fair Value estimate is 29.34 TWD, implying the stock looks roughly 71.9% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, CMSC, Inc generated revenue of 649M TWD at a net margin of 4.0%. Revenue grew 5.5% year over year. It earns a return on equity of 3.6%. The balance sheet holds a net cash position of 848M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 22.01 TWD (bear case) to 36.67 TWD (bull case); at 104.50 TWD, the current price sits above 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 49% below its 52-week high and 37% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -72%, 7707 screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (2.61 TWD to 44.98 TWD). Read the values as a conservative anchor, not as a price target.
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 11.14 TWD 10.90 TWD 9.46 TWD 76
Growth DCF 17.98 TWD 18.26 TWD 18.62 TWD 72
Growth-Adj P/E 9.11 TWD 13.01 TWD 16.92 TWD 68
All 22 models by family
DCF Models
FCF DCF 17.97 TWD 18.27 TWD 18.69 TWD 38
Owner Earnings 24.16 TWD 27.20 TWD 31.42 TWD 31
5Y Revenue Exit 22.63 TWD 26.73 TWD 31.93 TWD 39
5Y EBITDA Exit 28.97 TWD 38.16 TWD 48.67 TWD 41
5Y P/E Exit 24.15 TWD 29.47 TWD 34.89 TWD 38
10Y Revenue Exit 20.58 TWD 23.85 TWD 28.14 TWD 36
10Y EBITDA Exit 24.72 TWD 31.45 TWD 40.20 TWD 37
10Y P/E Exit 21.76 TWD 25.67 TWD 30.27 TWD 35
Earnings-Based
Graham-Dodd 3.89 TWD 9.86 TWD 12.82 TWD 54
PEG = 1.0 1.83 TWD 2.61 TWD 3.40 TWD 46
EPV 21.59 TWD 22.27 TWD 22.86 TWD 59
Multiples
P/E Multiple 12.01 TWD 16.01 TWD 20.01 TWD 63
P/S Multiple 7.29 TWD 9.72 TWD 12.15 TWD 58
P/B Multiple 7.29 TWD 9.72 TWD 12.15 TWD 55
EV/EBIT 34.35 TWD 40.04 TWD 45.73 TWD 53
EV/EBITDA 38.06 TWD 44.98 TWD 51.90 TWD 54
EV/Revenue 25.91 TWD 29.61 TWD 33.31 TWD 43
Asset-Based
NCAV (Graham) 7.65 TWD 10.25 TWD 15.30 TWD 50
Growth DCF
Growth DCF 17.98 TWD 18.26 TWD 18.62 TWD 72
Economic Profit
Residual Income 11.14 TWD 10.90 TWD 9.46 TWD 76
ROIC Compounder 21.59 TWD 22.27 TWD 22.86 TWD 67
Growth Earnings
Growth-Adj P/E 9.11 TWD 13.01 TWD 16.92 TWD 68

Widest divergence: DCF Models (26.73 TWD) versus Earnings-Based (9.86 TWD). Highest evidence: Residual Income (76).

Notify me when 7707 reaches fair value

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

Key figures & financial health

Revenue (TTM) 649M TWD
Revenue growth (YoY) +5.5%
Net margin 4.0%
Return on equity 3.6%
Free cash flow 3.0M TWD FY2025
P/E ratio 201.8
More key figures
Operating margin 15.3%
EPS (TTM) 0.5700 TWD
Dividend yield 0.3%
EPS growth (YoY) -62.1%
Net cash 848M TWD FY2024

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 43 · Market factors (momentum, volatility) 24

Profitability 33
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 19
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 33
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

CMSC, Inc. designs and manufactures integrated circuits in Taiwan, Japan, South Korea, and internationally. The company's product portfolio includes modules, system-in-packages, PCBs, and customized systems, as well as engages in the physical design, optimization, and SOC integration service; analog IC front-end and back-end design service; and IC chip …

Full company description

CMSC, Inc. designs and manufactures integrated circuits in Taiwan, Japan, South Korea, and internationally. The company's product portfolio includes modules, system-in-packages, PCBs, and customized systems, as well as engages in the physical design, optimization, and SOC integration service; analog IC front-end and back-end design service; and IC chip engineering and mass production management. It also offers system-on-chip and ASIC design services; IP solutions; and process migration services. The company was founded in 1990 and is based in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CMSC, Inc reported revenue of 649M TWD in FY2025 versus 383M TWD in FY2021, a compound +14.1%/yr. Reported net income was 26.1M TWD in FY2025, compounding −7.3%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
649M TWD
Latest YoY
−13.9%
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.
−0.9%
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.
+14.3%
Revenue +14.1%/yr
FY21 383M TWD
FY22 666M TWD
FY23 761M TWD
FY24 753M TWD
FY25 649M TWD
Net income −7.3%/yr
FY21 35.3M TWD
FY22 140M TWD
FY23 188M TWD
FY24 193M TWD
FY25 26.1M TWD

7707 screens 72% overvalued. Compare with NVIDIA Corporation →

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). "CMSC, Inc Fair Value". https://www.fairvalue-calculator.com/stock/7707

Peer Group

Semiconductors · 318 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 40 · Bottom 25%
Fair Value upside −72% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 3% · Above median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 15% · Above median
Revenue growth 6% · Below median
Dividend yield (TTM) 0.3% · Bottom 25%

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 201.8× · Pricier than 75% of peers
P/B 7.52× · Pricier than 75% of peers
P/S (TTM) 8.10× · Pricier than median
P/FCF 53.7× · Pricier than 75% of peers
EV/EBITDA 96.5× · Pricier 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 0 · sector 0
FUTURE 28 · sector 60
PAST 15 · sector 25
HEALTH 0 · sector 97
DIVIDEND 5 · sector 22

VALUE 0: the price sits above our fair-value range.

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

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
Broadcom Inc 1AVGO €367.75 €121.25 -67%
Micron Technology, Inc 1MU €784.90 €185.67 -76%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €425.20 €56.33 -87%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare CMSC, 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 CMSC, Inc (7707) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 29.34 TWD versus a price of 104.50 TWD, about −72% (overvalued).
What is the fair value of 7707?
Our model-based fair value for CMSC, Inc is 29.34 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 104.50 TWD.
What is the quality score of 7707?
CMSC, Inc has a Quality Score of 40/100. 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 CMSC, Inc (7707)?
CMSC, Inc reported trailing-twelve-month revenue of about 649M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 7707?
The net profit margin of CMSC, Inc is about 4.0%, meaning it keeps roughly 4.0% of revenue as net income. Based on the latest reported figures.
Does CMSC, Inc pay a dividend?
CMSC, Inc currently shows a dividend yield of about 0.21% relative to its recent price (as of Jul 23, 2026).

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 CMSC, 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.