EN DE

TSH Biopharm Corporation (8432) Fair Value & Analysis

Healthcare · TW · Market cap 1.9B TWD

TB TSH Biopharm Corporation 8432 · TWO
Price50.80 TWD
Fair Value79.79 TWD
Upside+57.1%
Quality69/100
Watch TSH Biopharm Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.1% net margin
Low debt · generates free cash flow
5.21% dividend yield
Ranks above peers (13/14)
Moderate moat 56/100
Evidence: Medium Range 59.84 TWD – 99.74 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price +0.2% over the past month.

A solid business, screening 57% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (59.84 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

69.80 TWD 35.33 TWD Fair Value 79.79 TWD Mar 2021 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

60‑month range 35.33 TWD – 69.80 TWD · fair‑value band 59.84 TWD – 99.74 TWD · the 50.80 TWD price screens below the 79.79 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

TSH Biopharm Corporation (8432) currently trades at 50.80 TWD, while our model-based Fair Value estimate is 79.79 TWD, implying the stock looks roughly 57.1% undervalued today. The Quality Score stands at 69/100 (solid 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: medium), always confirm before acting.

Over the trailing twelve months, TSH Biopharm Corporation generated revenue of 1.3B TWD at a net margin of 11.1%. Revenue declined 0.5% year over year. It earns a return on equity of 11.4%. The balance sheet holds a net cash position of 569M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 59.84 TWD (bear case) to 99.74 TWD (bull case); at 50.80 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 14% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 57%, 8432 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
Growth DCF 53.28 TWD 83.26 TWD 135.29 TWD 80
Residual Income 30.75 TWD 33.17 TWD 38.11 TWD 76
Rev-Margin DCF 62.46 TWD 113.89 TWD 191.36 TWD 74
All 24 models by family
DCF Models
FCF DCF 55.61 TWD 78.91 TWD 141.81 TWD 38
Owner Earnings 63.73 TWD 119.12 TWD 221.88 TWD 31
5Y Revenue Exit 62.46 TWD 107.01 TWD 194.67 TWD 39
5Y EBITDA Exit 70.00 TWD 123.18 TWD 221.17 TWD 41
5Y P/E Exit 65.17 TWD 123.61 TWD 199.27 TWD 38
10Y Revenue Exit 57.65 TWD 108.64 TWD 166.66 TWD 36
10Y EBITDA Exit 64.32 TWD 121.84 TWD 228.24 TWD 37
10Y P/E Exit 61.20 TWD 113.38 TWD 203.74 TWD 35
Earnings-Based
Graham-Dodd 24.66 TWD 171.99 TWD 241.36 TWD 54
Lynch FV 52.48 TWD 74.96 TWD 97.45 TWD 50
PEG = 1.0 52.48 TWD 74.96 TWD 97.45 TWD 46
EPV 53.21 TWD 58.82 TWD 63.49 TWD 59
Multiples
P/E Multiple 59.84 TWD 79.79 TWD 99.74 TWD 63
P/S Multiple 46.24 TWD 61.65 TWD 77.07 TWD 58
P/B Multiple 46.24 TWD 61.65 TWD 77.07 TWD 55
EV/EBIT 84.90 TWD 109.17 TWD 133.44 TWD 53
EV/EBITDA 79.37 TWD 101.79 TWD 124.21 TWD 54
EV/Revenue 64.06 TWD 86.33 TWD 108.60 TWD 43
Asset-Based
NCAV (Graham) 18.78 TWD 25.17 TWD 37.57 TWD 50
Growth DCF
Growth DCF 53.28 TWD 83.26 TWD 135.29 TWD 80
Rev-Margin DCF 62.46 TWD 113.89 TWD 191.36 TWD 74
Economic Profit
Residual Income 30.75 TWD 33.17 TWD 38.11 TWD 76
ROIC Compounder 61.00 TWD 79.57 TWD 99.38 TWD 72
Growth Earnings
Growth-Adj P/E 72.51 TWD 103.58 TWD 134.66 TWD 68

Widest divergence: DCF Models (113.38 TWD) versus Asset-Based (25.17 TWD). Highest evidence: Growth DCF (80).

Notify me when 8432 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.3B TWD
Revenue growth (YoY) -0.5%
Net margin 11.1%
Return on equity 11.4%
Free cash flow 129M TWD FY2025
P/E ratio 14.0
More key figures
Operating margin 18.5%
EPS (TTM) 3.62 TWD
Dividend yield 4.9%
EPS growth (YoY) +27.6%
Net cash 569M TWD FY2023

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 68 · Market factors (momentum, volatility) 55

Profitability 51
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 37
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

TSH Biopharm Corporation Limited develops and markets pharmaceutical products in Taiwan. The company offers prescription medication for cardiovascular, central nervous, gastrointestinal, and others.

Full company description

TSH Biopharm Corporation Limited develops and markets pharmaceutical products in Taiwan. The company offers prescription medication for cardiovascular, central nervous, gastrointestinal, and others. It also provides MPap, a methylation-specific qPCR technology to detect the methylation status of CDO1 and BHLHE22 genes using cervical scraping; AlphaLiquid Detect, a hybrid capture NGS-based liquid biopsy test designed for MRD detection and surveillance in stage I-III solid tumor patients; AlphaLiquid 100, a liquid biopsy test designed for patients with advanced solid cancers; AlphaLiquid HRR, AlphaSolid, and AlphaSolid HRR, a tissue biopsy test designed for patients with advanced solid cancers. The company was founded in 2000 and is headquartered in Taipei, Taiwan. TSH Biopharm Corporation Limited operates as a subsidiary of TTY Biopharm Company Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TSH Biopharm Corporation reported revenue of 1.3B TWD in FY2025 versus 413M TWD in FY2021, a compound +34.1%/yr. Reported net income was 139M TWD in FY2025, compounding +31.1%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.3B TWD
Latest YoY
+19.8%
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.
+21.7%
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.
+24.4%
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.
+13.5%
Revenue +34.1%/yr
FY21 413M TWD
FY22 741M TWD
FY23 811M TWD
FY24 1.1B TWD
FY25 1.3B TWD
Net income +31.1%/yr
FY21 47.1M TWD
FY22 61.9M TWD
FY23 62.0M TWD
FY24 113M TWD
FY25 139M TWD

Watch 8432: 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). "TSH Biopharm Corporation Fair Value". https://www.fairvalue-calculator.com/stock/8432

Peer Group

Drug Manufacturers - Specialty & Generic · 623 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 69 · Top 25%
Fair Value upside +57% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 11% · Above median
Operating margin (TTM) 19% · Top 25%
Revenue growth -1% · Below median
Dividend yield (TTM) 5.2% · Top 25%

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 13.9× · Cheaper than 75% of peers
P/B 1.34× · Cheaper than median
P/S (TTM) 1.45× · Cheaper than median
P/FCF 0.5× · Cheaper than 75% of peers
EV/EBITDA 6.1× · 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 6
FUTURE 0 · sector 20
PAST 46 · sector 24
HEALTH 100 · sector 97
DIVIDEND 100 · sector 34

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare TSH Biopharm Corporation 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 TSH Biopharm Corporation (8432) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 79.79 TWD versus a price of 50.80 TWD, about +57% (undervalued).
What is the fair value of 8432?
Our model-based fair value for TSH Biopharm Corporation is 79.79 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 50.80 TWD.
What is the quality score of 8432?
TSH Biopharm Corporation has a Quality Score of 69/100. 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 TSH Biopharm Corporation (8432)?
TSH Biopharm Corporation reported trailing-twelve-month revenue of about 1.3B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 8432?
The net profit margin of TSH Biopharm Corporation is about 11.1%, meaning it keeps roughly 11.1% of revenue as net income. Based on the latest reported figures.
Does TSH Biopharm Corporation pay a dividend?
TSH Biopharm Corporation currently shows a dividend yield of about 4.92% 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 TSH Biopharm Corporation 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.