Taiwan Auto-Design Co. (6791) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Taiwan Auto-Design Co. stock TWD 65.02, price TWD 84.60, that is 23.1% below the price, quality 72 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 40.41 TWD – 164.87 TWD · fair‑value band 42.05 TWD – 101.11 TWD · the 84.60 TWD price screens above the 65.02 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Taiwan Auto-Design Co. in your weekly email
Every Wednesday you see whether Taiwan Auto-Design Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Taiwan Auto-Design Co. provides system solution services in Taiwan.
Show moreShow less
It offers Ansys software for structure and fluid simulation, electronic and motor design, 3D design, material management, system design, optimization platform, and optics and virtual reality simulation; and cloud business system solution.
The company also provides professional application simulation software for mechanism and system motion analysis, chemical process and system thermodynamics, material engineering and scientific application, calculation of plasma and rare gas reaction, and other applications; and enterprise e-software.
In addition, it offers measurement equipment, computing integration platform services, industry and intelligent transformation products, system integration, and minitab statistical analysis software. Taiwan Auto-Design Co. was founded in 1970 and is headquartered in New Taipei City, Taiwan.
Stock analysis
Taiwan Auto-Design Co. (6791) currently trades at 84.60 TWD, while our model-based Fair Value estimate is 65.02 TWD, 23% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 89.89 TWD per share, and 6 of the 26 models we run sit above the 84.60 TWD price.
Bear case: the Asset-Based group reads lowest at 13.65 TWD, and 20 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 42.05 TWD (bear) to 101.11 TWD (bull), the price of 84.60 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 72/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Taiwan Auto-Design Co. reported revenue of 806M TWD in FY2025 versus 472M TWD in FY2021, a compound +14.3%/yr. Reported net income was 86.8M TWD in FY2025, compounding +5.2%/yr from FY2021.
Key figures
Market cap 2.0B TWD (≈ $60.1M) Micro · P/E ratio 17.9 · P/S ratio 2.35 · EPS (TTM) 4.73 TWD · Dividend yield 4.1% · Net margin 11.7% · Return on equity 19.8% · Return on assets (EBIT) 11.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −11% fair-value upside, at −23%, 6791 screens richer than that median.
Fair Value models
Bear42.05 TWDFair Value 65.02 TWDBull101.11 TWD
Price 84.60 TWD · Downside -23.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.05 TWD per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+19.3%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+14.6%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+5.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.6%
Dividend (yield on the price)4.1%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.19% → 10%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+29.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +27.4% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Software - Infrastructure · 346 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score72 · Top 25%
Fair Value upside−23.1% · Below median
Profitability
Return on equity (12 months)19.8% · Top 25%
Return on assets9.9% · Top 25%
Net margin (12 months)11.7% · Above median
Operating margin (12 months)12.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)8.1% · Below median
Dividend yield (12 months)4.1% · Top 25%
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
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.
Is Taiwan Auto-Design Co. (6791) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 65.02 TWD versus a price of 84.60 TWD, about 23% lower (overvalued).
What is the fair value of 6791?
Our model-based fair value for Taiwan Auto-Design Co. is 65.02 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 84.60 TWD.
What is the quality score of 6791?
Taiwan Auto-Design Co. has a Quality Score of 72/100. 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 price target for Taiwan Auto-Design Co. (6791)?
Our model-based price target is the fair value of 65.02 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 42.05 TWD, optimistic scenario 101.11 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Taiwan Auto-Design Co. stock forecast for 2026?
Our models put fair value at 65.02 TWD, about 23% lower versus a price of 84.60 TWD (overvalued). Cautious scenario 42.05 TWD, optimistic scenario 101.11 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Taiwan Auto-Design Co. (6791)?
Taiwan Auto-Design Co. reported trailing-twelve-month revenue of about 841M TWD (latest available figure, as of Nov 9, 2026).
Does Taiwan Auto-Design Co. pay a dividend?
Taiwan Auto-Design Co. currently shows a dividend yield of 4.14% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Taiwan Auto-Design Co. (6791) and when is the ex-dividend date?
Taiwan Auto-Design Co. pays a dividend of 3.50 TWD per share a year, a dividend yield of 4.1%. The last ex-dividend date was Apr 16, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 74.0% of earnings. Free cash flow covers the dividend 0.57 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Taiwan Auto-Design Co. (6791)?
For today's price to be fair in a discounted-cash-flow model, Taiwan Auto-Design Co. would have to grow free cash flow by +29.4 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +14.3 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 6791 use?
Our models discount Taiwan Auto-Design Co. at 13.3 %: a base by market capitalisation (micro), country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Taiwan Auto-Design Co. that is +29.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Taiwan Auto-Design Co. (6791) delivered so far?
Over the past 4 years revenue at Taiwan Auto-Design Co. grew +14.3 % a year. The price currently implies free-cash-flow growth of +29.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Taiwan Auto-Design Co. (6791) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into Taiwan Auto-Design Co. (+29.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Taiwan Auto-Design Co. (6791)?
The free-cash-flow yield on the price is 2.34 %: that much free cash flow Taiwan Auto-Design Co. produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Taiwan Auto-Design Co. (6791)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Taiwan Auto-Design Co. it is 65.02 TWD per share (as of Nov 9, 2026), against a price of 84.60 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Taiwan Auto-Design Co. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 6791 trades above its calculated fair value: price 84.60 TWD, fair value 65.02 TWD, a gap of about −23% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 6791?
No. The price is what the market pays today (84.60 TWD); the fair value is what the company's own numbers justify (65.02 TWD). For Taiwan Auto-Design Co. the two are 19.58 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Taiwan Auto-Design Co. worth?
The market values Taiwan Auto-Design Co. at about 2.0B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 84.60 TWD; our models calculate a fair value of 65.02 TWD per share.
What do the bullish and bearish scenarios say about 6791?
Our models span a range for Taiwan Auto-Design Co.: cautious scenario 42.05 TWD, base 65.02 TWD, optimistic 101.11 TWD per share (as of Nov 9, 2026, price 84.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6791?
Taiwan Auto-Design Co. trades at a price-to-earnings ratio of 17.9 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 65.02 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 22.2. Other multiples: P/B 4.0, P/S 2.3, EV/EBITDA 16.8.
How solid is the balance sheet of Taiwan Auto-Design Co. (6791)?
Balance-sheet figures for Taiwan Auto-Design Co. (as of Nov 9, 2026): return on equity 19.8%. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 6791 from its 52-week high?
Taiwan Auto-Design Co. trades at 84.60 TWD, about 39% below its 52-week high of 139.50 TWD and at the low of 84.60 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 65.02 TWD is for.
Which stocks are comparable to Taiwan Auto-Design Co.?
From the same area (Technology) we also value Microsoft Corporation, Oracle Corporation, Palantir Technologies Inc, Palo Alto Networks, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Taiwan Auto-Design Co. stock attractive at the current price?
The data as of Nov 9, 2026: price 84.60 TWD, calculated fair value 65.02 TWD (−23%), Quality Score 72/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 6791 calculated?
We run Taiwan Auto-Design Co. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 65.02 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Taiwan Auto-Design Co. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Taiwan Auto-Design Co. (6791)?
The closing price on Nov 6, 2026 was 84.60 TWD. Our model-based fair value is 65.02 TWD, about 23% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Taiwan Auto-Design Co. right now?
Solid but not exceptional quality (72/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (42.05 TWD to 101.11 TWD) leaves room in how you read the outcome.
Key figures of Taiwan Auto-Design Co.
How large is the market capitalisation of Taiwan Auto-Design Co. (6791)?
The market capitalisation of Taiwan Auto-Design Co. is 2.0B TWD (≈ $60.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Taiwan Auto-Design Co. (6791)?
The price-to-sales ratio of Taiwan Auto-Design Co. is 2.35 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Taiwan Auto-Design Co. (6791)?
Earnings per share at Taiwan Auto-Design Co. are 4.73 TWD (price ÷ EPS = P/E 17.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Taiwan Auto-Design Co. (6791)?
The dividend yield of Taiwan Auto-Design Co. is 4.1% (payout 74.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Taiwan Auto-Design Co. (6791)?
The net margin of Taiwan Auto-Design Co. is 11.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Taiwan Auto-Design Co. (6791)?
The return on equity (ROE) of Taiwan Auto-Design Co. is 19.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Taiwan Auto-Design Co. (6791)?
On an EBIT basis the return on assets of Taiwan Auto-Design Co. is 11.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Taiwan Auto-Design Co. (6791)?
The operating margin of Taiwan Auto-Design Co. is 12.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Taiwan Auto-Design Co. (6791)?
Revenue at Taiwan Auto-Design Co. is growing +8.1% versus a year earlier (3y avg +14.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Taiwan Auto-Design Co. (6791)?
Earnings per share at Taiwan Auto-Design Co. are growing −13.1% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Taiwan Auto-Design Co. in the live analysis
One click puts Taiwan Auto-Design Co. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026