
Micro-Star International Co Ltd
TWSE:2377

Intrinsic Value
The intrinsic value of one
Micro-Star International Co Ltd
stock under the Base Case scenario is
236.05
TWD.
Compared to the current market price of 135 TWD,
Micro-Star International Co Ltd
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Micro-Star International Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Micro-Star International Co Ltd
Balance Sheet Decomposition
Micro-Star International Co Ltd
Current Assets | 87.2B |
Cash & Short-Term Investments | 24.1B |
Receivables | 23.6B |
Other Current Assets | 39.5B |
Non-Current Assets | 9.4B |
Long-Term Investments | 163.5m |
PP&E | 7.5B |
Other Non-Current Assets | 1.8B |
Free Cash Flow Analysis
Micro-Star International Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Micro-Star International Co Ltd
Revenue
|
197.9B
TWD
|
Cost of Revenue
|
-173.7B
TWD
|
Gross Profit
|
24.2B
TWD
|
Operating Expenses
|
-17.1B
TWD
|
Operating Income
|
7.1B
TWD
|
Other Expenses
|
-324.7m
TWD
|
Net Income
|
6.8B
TWD
|
Profitability Score
Profitability Due Diligence
Micro-Star International Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Micro-Star International Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Micro-Star International Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Micro-Star International Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Micro-Star International Co Ltd
According to Wall Street analysts, the average 1-year price target for
Micro-Star International Co Ltd
is 181.56 TWD
with a low forecast of 147.46 TWD and a high forecast of 220.5 TWD.
Dividends
Current shareholder yield for Micro-Star International 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?
The intrinsic value of one
Micro-Star International Co Ltd
stock under the Base Case scenario is
236.05
TWD.
Compared to the current market price of 135 TWD,
Micro-Star International Co Ltd
is
Undervalued by 43%.