EN DE

GrandTech Cloud Services Inc (7747) Fair Value & Analysis

Technology · TW · Market cap 3.5B TWD

GC GrandTech Cloud Services Inc 7747 · TWO
Price115.50 TWD
Fair Value66.97 TWD
Upside-42.0%
Quality52/100
Watch GrandTech Cloud Services Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.1% net margin
generates free cash flow
Mixed vs. peers (6/13)
Moderate moat 50/100
Evidence: Medium Range 50.75 TWD – 83.20 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 18 days ago

Share price −1.5% over the past month.

A solid business, but screening 42% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (83.20 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

145.09 TWD 90.25 TWD Fair Value 66.97 TWD May 2024 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

26‑month range 90.25 TWD – 145.09 TWD · fair‑value band 50.75 TWD – 83.20 TWD · the 115.50 TWD price screens above the 66.97 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

GrandTech Cloud Services Inc (7747) currently trades at 115.50 TWD, while our model-based Fair Value estimate is 66.97 TWD, implying the stock looks roughly 42.0% overvalued today. The Quality Score stands at 52/100 (solid 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: medium).

Over the trailing twelve months, GrandTech Cloud Services Inc generated revenue of 1.6B TWD at a net margin of 7.1%. Revenue grew 1.5% year over year. It earns a return on equity of 15.6%. The balance sheet holds a net cash position of 73.9M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 50.75 TWD (bear case) to 83.20 TWD (bull case); at 115.50 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 16% 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 -50% fair-value upside, at -42%, 7747 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 28.73 TWD 31.86 TWD 44.55 TWD 76
Growth DCF 160.39 TWD 293.11 TWD 495.86 TWD 72
Gordon GGM 27.51 TWD 54.82 TWD 83.01 TWD 70
All 26 models by family
DCF Models
FCF DCF 164.76 TWD 276.07 TWD 550.95 TWD 38
Owner Earnings 72.97 TWD 121.92 TWD 213.31 TWD 31
5Y Revenue Exit 94.04 TWD 136.83 TWD 194.00 TWD 39
5Y EBITDA Exit 105.57 TWD 162.58 TWD 235.45 TWD 41
5Y P/E Exit 114.93 TWD 183.49 TWD 265.35 TWD 38
10Y Revenue Exit 114.87 TWD 166.09 TWD 245.37 TWD 36
10Y EBITDA Exit 123.95 TWD 185.43 TWD 282.09 TWD 37
10Y P/E Exit 130.22 TWD 201.12 TWD 308.57 TWD 35
Earnings-Based
Graham-Dodd 23.17 TWD 138.19 TWD 192.55 TWD 54
Lynch FV 39.33 TWD 56.19 TWD 73.04 TWD 50
PEG = 1.0 39.33 TWD 56.19 TWD 73.04 TWD 46
EPV 54.12 TWD 58.79 TWD 62.81 TWD 59
Dividend Discount
Gordon GGM 27.51 TWD 54.82 TWD 83.01 TWD 70
DDM Multi-Stage 27.51 TWD 47.38 TWD 57.87 TWD 61
Multiples
P/E Multiple 71.55 TWD 95.40 TWD 119.25 TWD 63
P/S Multiple 43.44 TWD 57.92 TWD 72.40 TWD 58
P/B Multiple 43.44 TWD 57.92 TWD 72.40 TWD 55
EV/EBIT 97.73 TWD 122.13 TWD 146.53 TWD 53
EV/EBITDA 81.80 TWD 100.89 TWD 119.97 TWD 54
EV/Revenue 61.54 TWD 77.40 TWD 93.26 TWD 43
Asset-Based
NCAV (Graham) 16.24 TWD 21.77 TWD 32.49 TWD 50
Growth DCF
Growth DCF 160.39 TWD 293.11 TWD 495.86 TWD 72
Rev-Margin DCF 94.04 TWD 136.72 TWD 196.49 TWD 67
Economic Profit
Residual Income 28.73 TWD 31.86 TWD 44.55 TWD 76
ROIC Compounder 58.59 TWD 69.69 TWD 83.58 TWD 67
Growth Earnings
Growth-Adj P/E 66.20 TWD 94.57 TWD 122.94 TWD 68

Widest divergence: DCF Models (166.09 TWD) versus Asset-Based (21.77 TWD). Highest evidence: Residual Income (76).

Notify me when 7747 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.6B TWD
Revenue growth (YoY) -0.2%
Net margin 7.1%
Return on equity 15.6%
Free cash flow 310M TWD FY2025
P/E ratio 31.4
More key figures
Operating margin 9.2%
EPS (TTM) 3.66 TWD
EPS growth (YoY) +11.4%
Net cash 73.9M TWD FY2024

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 58 · Market factors (momentum, volatility) 57

Profitability 52
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 39
Distance to the 52-week high (market factor)
Net Issuance 0
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

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.

Full company description

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. 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.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

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.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.6B TWD
Latest YoY
+9.7%
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.
+21.4%
Revenue +21.4%/yr
FY22 876M TWD
FY23 1.1B TWD
FY24 1.4B TWD
FY25 1.6B TWD
Net income +17.7%/yr
FY22 63.0M TWD
FY23 67.6M TWD
FY24 95.5M TWD
FY25 103M TWD

7747 screens 42% overvalued. Compare with Microsoft 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). "GrandTech Cloud Services Inc Fair Value". https://www.fairvalue-calculator.com/stock/7747

Peer Group

Software - Infrastructure · 370 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 52 · Above median
Fair Value upside −42% · Below median
Return on equity (TTM) 16% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth -0% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 31.4× · Pricier than median
P/B 3.54× · Pricier than median
P/S (TTM) 2.21× · Pricier than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 21.8× · Pricier than median

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 0 · sector 46
PAST 62 · sector 15
HEALTH 0 · sector 98
DIVIDEND 0 · sector 28

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

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare GrandTech Cloud Services 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 GrandTech Cloud Services Inc (7747) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 66.97 TWD versus a price of 115.50 TWD, about −42% (overvalued).
What is the fair value of 7747?
Our model-based fair value for GrandTech Cloud Services Inc is 66.97 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 115.50 TWD.
What is the quality score of 7747?
GrandTech Cloud Services Inc has a Quality Score of 52/100. 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 GrandTech Cloud Services Inc (7747)?
GrandTech Cloud Services Inc reported trailing-twelve-month revenue of about 1.6B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 7747?
The net profit margin of GrandTech Cloud Services Inc is about 7.1%, meaning it keeps roughly 7.1% 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 GrandTech Cloud Services 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.