M3 Technology Inc
TWSE:6799
Intrinsic Value
The intrinsic value of one M3 Technology Inc stock under the Base Case scenario is 67.83 TWD. Compared to the current market price of 125 TWD, M3 Technology Inc is Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
M3 Technology Inc
Fundamental Analysis

Revenue & Expenses Breakdown
M3 Technology Inc
Balance Sheet Decomposition
M3 Technology Inc
Current Assets | 1.4B |
Cash & Short-Term Investments | 1.1B |
Receivables | 152.5m |
Other Current Assets | 158.1m |
Non-Current Assets | 188.3m |
PP&E | 166.1m |
Intangibles | 9m |
Other Non-Current Assets | 13.2m |
Free Cash Flow Analysis
M3 Technology Inc
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
M3 Technology Inc
Revenue
|
1B
TWD
|
Cost of Revenue
|
-558.4m
TWD
|
Gross Profit
|
467.7m
TWD
|
Operating Expenses
|
-220.7m
TWD
|
Operating Income
|
247m
TWD
|
Other Expenses
|
-27.8m
TWD
|
Net Income
|
219.2m
TWD
|
Profitability Score
Profitability Due Diligence
M3 Technology Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
M3 Technology Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
M3 Technology Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
M3 Technology Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
M3 Technology Inc
According to Wall Street analysts, the average 1-year price target for M3 Technology Inc is 102 TWD with a low forecast of 101 TWD and a high forecast of 105 TWD.
Dividends
Current shareholder yield for M3 Technology Inc 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 M3 Technology Inc stock under the Base Case scenario is 67.83 TWD.
Compared to the current market price of 125 TWD, M3 Technology Inc is Overvalued by 46%.