GrandTech Cloud Services Inc (7747) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of GrandTech Cloud Services Inc stock TWD 97.24, price TWD 104, that is 6.5% below the price, quality 51 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Nov 9, 2026.
How to read this chart
29‑month range 90.25 TWD – 145.09 TWD · fair‑value band 72.93 TWD – 125.31 TWD · the 104.00 TWD price screens above the 97.24 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow GrandTech Cloud Services in your weekly email
Every Wednesday you see whether GrandTech Cloud Services 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.
GrandTech Cloud Services Inc. engages in the operation, sale, and maintenance public cloud service software, network communication, and information security products in Taiwan, Hong Kong, Macau, and Japan.
Show moreShow less
It offers Armin, a multi-cloud business operations platform; and AWS solutions, such as real-time accounting systems and cloud services, as well as product services and business strategy advice.
The company also provides cloud integration, and technical and management consulting services; and system architecture design, planning, sale, installation, engineering, and maintenance of software, network security products, and others.
In addition, it is involved in the wholesale of electronic materials and equipment. The company was incorporated in 2017 and is headquartered in Taipei, Taiwan.
Stock analysis
GrandTech Cloud Services Inc (7747) currently trades at 104.00 TWD, while our model-based Fair Value estimate is 97.24 TWD, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 171.79 TWD per share, and 12 of the 26 models we run sit above the 104.00 TWD price.
Bear case: the Asset-Based group reads lowest at 29.39 TWD, and 14 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 72.93 TWD (bear) to 125.31 TWD (bull), the price of 104.00 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 51/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
GrandTech Cloud Services Inc reported revenue of 1.6B TWD in FY2025 versus 876M TWD in FY2022, a compound +21.4%/yr. Reported net income was 103M TWD in FY2025, compounding +17.7%/yr from FY2022.
Key figures
Market cap 3.2B TWD (≈ $96.4M) Micro · P/E ratio 24.8 · P/S ratio 1.96 · EPS (TTM) 4.20 TWD · Dividend yield 2.8% · Net margin 8.3% · Return on equity 18.9% · Return on assets (EBIT) 12.1% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 12% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −11% fair-value upside, at −7%, 7747 screens cheaper than that median.
Fair Value models
Bear72.93 TWDFair Value 97.24 TWDBull125.31 TWD
Price 104.00 TWD · Downside -6.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (3.60 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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF137.33 TWD210.39 TWD374.42 TWD73
Residual Income26.93 TWD29.29 TWD33.07 TWD73
Growth DCF133.20 TWD215.62 TWD327.25 TWD71
All 26 models by family
DCF Models
FCF DCF137.33 TWD210.39 TWD374.42 TWD73
Owner Earnings83.31 TWD132.36 TWD213.44 TWD69
5Y Revenue Exit89.17 TWD128.01 TWD179.71 TWD67
5Y EBITDA Exit99.59 TWD151.24 TWD217.07 TWD69
5Y P/E Exit108.04 TWD170.10 TWD244.02 TWD65
10Y Revenue Exit105.11 TWD148.19 TWD214.19 TWD62
10Y EBITDA Exit112.51 TWD163.93 TWD244.02 TWD63
10Y P/E Exit117.63 TWD176.70 TWD265.53 TWD58
Earnings-Based
Graham-Dodd23.17 TWD138.19 TWD192.55 TWD61
Lynch FV39.33 TWD56.19 TWD73.04 TWD58
PEG = 1.039.33 TWD56.19 TWD73.04 TWD55
EPV49.04 TWD52.16 TWD54.72 TWD70
Dividend Discount
Gordon GGM22.96 TWD39.72 TWD52.87 TWD65
DDM Multi-Stage22.96 TWD37.07 TWD42.61 TWD65
Multiples
P/E Multiple71.55 TWD95.40 TWD119.25 TWD63
P/S Multiple43.44 TWD57.92 TWD72.40 TWD58
P/B Multiple145.89 TWD194.52 TWD243.16 TWD55
EV/EBIT75.64 TWD100.04 TWD124.44 TWD63
EV/EBITDA59.71 TWD78.79 TWD97.88 TWD64
EV/Revenue39.45 TWD55.31 TWD71.17 TWD51
Asset-Based
NCAV (Graham)19.40 TWD29.39 TWD36.74 TWD52
Growth DCF
Growth DCF133.20 TWD215.62 TWD327.25 TWD71
Rev-Margin DCF89.17 TWD127.96 TWD182.22 TWD67
Economic Profit
Residual Income26.93 TWD29.29 TWD33.07 TWD73
ROIC Compounder52.21 TWD59.48 TWD67.98 TWD67
Growth Earnings
Growth-Adj P/E66.20 TWD94.57 TWD122.94 TWD65
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.7%
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.
+21.4%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+9.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.0%
Dividend (yield on the price)2.8%
Profit margin 2022 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.10% → 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).
−1.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −3.1% a year for the price.
Compare GrandTech Cloud Services Inc with another stock
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 · 346 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−6.5% · Above median
Profitability
Return on equity (12 months)18.9% · Top 25%
Return on assets7.9% · Top 25%
Net margin (12 months)8.3% · Above median
Operating margin (12 months)11.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.8% · Below median
Dividend yield (12 months)2.8% · Above median
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
P/E (12 months)24.8× · Pricier than median
P/B3.23× · Pricier than median
P/S (12 months)1.96× · Cheaper than median
Price / free cash flow (fiscal year)10.2× · Cheaper than median
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.
Is GrandTech Cloud Services Inc (7747) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 97.24 TWD versus a price of 104.00 TWD, about 7% lower (fairly valued).
What is the fair value of 7747?
Our model-based fair value for GrandTech Cloud Services Inc is 97.24 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 104.00 TWD.
What is the quality score of 7747?
GrandTech Cloud Services Inc has a Quality Score of 51/100. 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 GrandTech Cloud Services Inc (7747)?
Our model-based price target is the fair value of 97.24 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 72.93 TWD, optimistic scenario 125.31 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the GrandTech Cloud Services Inc stock forecast for 2026?
Our models put fair value at 97.24 TWD, about 7% lower versus a price of 104.00 TWD (fairly valued). Cautious scenario 72.93 TWD, optimistic scenario 125.31 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of GrandTech Cloud Services Inc (7747)?
GrandTech Cloud Services Inc reported trailing-twelve-month revenue of about 1.6B TWD (latest available figure, as of Nov 9, 2026).
Does GrandTech Cloud Services Inc pay a dividend?
GrandTech Cloud Services Inc currently shows a dividend yield of 2.85% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of GrandTech Cloud Services Inc (7747)?
GrandTech Cloud Services Inc has a dividend yield of 2.8%.
What growth is priced into GrandTech Cloud Services Inc (7747)?
For today's price to be fair in a discounted-cash-flow model, GrandTech Cloud Services Inc would have to grow free cash flow by -1.6 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +21.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 7747 use?
Our models discount GrandTech Cloud Services Inc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.45, 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 GrandTech Cloud Services Inc that is -1.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has GrandTech Cloud Services Inc (7747) delivered so far?
Over the past 3 years revenue at GrandTech Cloud Services Inc grew +21.4 % a year. The price currently implies free-cash-flow growth of -1.6 % per 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 GrandTech Cloud Services Inc (7747) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into GrandTech Cloud Services Inc (-1.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GrandTech Cloud Services Inc (7747)?
The free-cash-flow yield on the price is 10.86 %: that much free cash flow GrandTech Cloud Services Inc produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GrandTech Cloud Services Inc (7747)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GrandTech Cloud Services Inc it is 97.24 TWD per share (as of Nov 9, 2026), against a price of 104.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is GrandTech Cloud Services Inc stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 7747 trades above its calculated fair value: price 104.00 TWD, fair value 97.24 TWD, a gap of about −7% (fairly valued). 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 7747?
No. The price is what the market pays today (104.00 TWD); the fair value is what the company's own numbers justify (97.24 TWD). For GrandTech Cloud Services Inc the two are 6.76 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is GrandTech Cloud Services Inc worth?
The market values GrandTech Cloud Services Inc at about 3.2B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 104.00 TWD; our models calculate a fair value of 97.24 TWD per share.
What do the bullish and bearish scenarios say about 7747?
Our models span a range for GrandTech Cloud Services Inc: cautious scenario 72.93 TWD, base 97.24 TWD, optimistic 125.31 TWD per share (as of Nov 9, 2026, price 104.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7747?
GrandTech Cloud Services Inc trades at a price-to-earnings ratio of 24.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 97.24 TWD is built from several models across several years. Other multiples: P/B 3.2, P/S 2.0, EV/EBITDA 16.8.
How solid is the balance sheet of GrandTech Cloud Services Inc (7747)?
Balance-sheet figures for GrandTech Cloud Services Inc (as of Nov 9, 2026): return on equity 18.9%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 7747 from its 52-week high?
GrandTech Cloud Services Inc trades at 104.00 TWD, about 12% below its 52-week high of 118.70 TWD and 3% above the low of 100.99 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 97.24 TWD is for.
Which stocks are comparable to GrandTech Cloud Services 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 GrandTech Cloud Services Inc stock attractive at the current price?
The data as of Nov 9, 2026: price 104.00 TWD, calculated fair value 97.24 TWD (−7%), Quality Score 51/100, 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 7747 calculated?
We run GrandTech Cloud Services Inc through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 97.24 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. GrandTech Cloud Services 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 GrandTech Cloud Services Inc (7747)?
The closing price on Nov 6, 2026 was 104.00 TWD. Our model-based fair value is 97.24 TWD, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GrandTech Cloud Services Inc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of GrandTech Cloud Services Inc
How large is the market capitalisation of GrandTech Cloud Services Inc (7747)?
The market capitalisation of GrandTech Cloud Services Inc is 3.2B TWD (≈ $96.4M). 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 GrandTech Cloud Services Inc (7747)?
The price-to-sales ratio of GrandTech Cloud Services Inc is 1.96 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of GrandTech Cloud Services Inc (7747)?
Earnings per share at GrandTech Cloud Services Inc are 4.20 TWD (price ÷ EPS = P/E 24.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GrandTech Cloud Services Inc (7747)?
The dividend yield of GrandTech Cloud Services Inc is 2.8% (payout 70.5%). 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 GrandTech Cloud Services Inc (7747)?
The net margin of GrandTech Cloud Services Inc is 8.3% (last twelve months). 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 GrandTech Cloud Services Inc (7747)?
The return on equity (ROE) of GrandTech Cloud Services Inc is 18.9% (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 GrandTech Cloud Services Inc (7747)?
On an EBIT basis the return on assets of GrandTech Cloud Services Inc is 12.1% (avg 4y). 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 GrandTech Cloud Services Inc (7747)?
The operating margin of GrandTech Cloud Services Inc is 11.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GrandTech Cloud Services Inc (7747)?
Revenue at GrandTech Cloud Services Inc is growing +11.8% versus a year earlier (3y avg +21.4%). 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 GrandTech Cloud Services Inc (7747)?
Earnings per share at GrandTech Cloud Services Inc are growing +74.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does GrandTech Cloud Services Inc (7747) hold?
GrandTech Cloud Services Inc holds more cash than debt, 73.9M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch GrandTech Cloud Services Inc in the live analysis
One click puts GrandTech Cloud Services Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026