M

Msscorps Co Ltd
TWSE:6830

Watchlist Manager
Msscorps Co Ltd
TWSE:6830
Watchlist
Price: 175 TWD 1.45% Market Closed
Market Cap: 9.1B TWD

Intrinsic Value

The intrinsic value of one Msscorps Co Ltd stock under the Base Case scenario is 118.74 TWD. Compared to the current market price of 175 TWD, Msscorps Co Ltd is Overvalued by 32%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
118.74 TWD
Overvaluation 32%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
Msscorps Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Msscorps Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Msscorps Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Msscorps Co Ltd.

Explain Valuation
Compare Msscorps Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Msscorps Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Msscorps Co Ltd

Current Assets 1.8B
Receivables 770m
Other Current Assets 1.1B
Non-Current Assets 4.1B
Long-Term Investments 37m
PP&E 3.9B
Intangibles 8.8m
Other Non-Current Assets 178.2m
Current Liabilities 1.4B
Accounts Payable 67m
Accrued Liabilities 182m
Short-Term Debt 205m
Other Current Liabilities 938m
Non-Current Liabilities 1.6B
Long-Term Debt 1.5B
Other Non-Current Liabilities 130m
Efficiency

Free Cash Flow Analysis
Msscorps Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Msscorps Co Ltd

Revenue
2.1B TWD
Cost of Revenue
-1.6B TWD
Gross Profit
460.5m TWD
Operating Expenses
-418.5m TWD
Operating Income
42m TWD
Other Expenses
-55m TWD
Net Income
-13m TWD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Msscorps Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Sustainable 3Y Average Operating Margin
Low 3Y Average Net Margin
39/100
Profitability
Score

Msscorps Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Msscorps Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
44/100
Solvency
Score

Msscorps Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Msscorps Co Ltd

There are no price targets for Msscorps Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Msscorps Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Msscorps Co Ltd stock?

The intrinsic value of one Msscorps Co Ltd stock under the Base Case scenario is 118.74 TWD.

Is Msscorps Co Ltd stock undervalued or overvalued?

Compared to the current market price of 175 TWD, Msscorps Co Ltd is Overvalued by 32%.

Back to Top