We propose a system prototype for security valuation modeling. Using residual earnings model as an example, a security valuation process is presented. Based on corporate financial data and relevant economic data, users can freely input assumed economic and financial forecast parameters to predict future financial data and evaluate corporate values so as to help investment decisions. We finally use TSMC to illustrate the valuation process.