Dura Tek, Inc (8098) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dura Tek, Inc stock TWD 375, price TWD 402, that is 6.5% below the price, quality 62 out of 100. Rating: fairly valued. 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 6.29 TWD – 602.00 TWD · fair‑value band 203.09 TWD – 505.05 TWD · the 401.50 TWD price screens above the 375.40 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Dura Tek in your weekly email
Every Wednesday you see whether Dura Tek 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.
Dura Tek, Inc. manufactures semiconductor equipment components and inspection equipment. It offers retaining rings, CVD Shower Plates, Conditioners, Susceptor, and CVD Heater.
Show moreShow less
The company also engages in research and development of manufacturing technology, as well as design and develop of simulation testing machines for various components; research and development, production, and sale of subsystem equipment and monocrystalline silicon products; and provision of semiconductor equipment refurbishment services.
Dura Tek, Inc. was founded in 1994 and is based in Tainan City, Taiwan.
Stock analysis
Dura Tek, Inc (8098) currently trades at 401.50 TWD, while our model-based Fair Value estimate is 375.40 TWD, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 414.89 TWD per share, and 6 of the 26 models we run sit above the 401.50 TWD price.
Bear case: the Asset-Based group reads lowest at 51.41 TWD, and 20 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 203.09 TWD (bear) to 505.05 TWD (bull), the price of 401.50 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 62/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Dura Tek, Inc reported revenue of 610M TWD in FY2025 versus 391M TWD in FY2021, a compound +11.7%/yr. Reported net income was 187M TWD in FY2025, compounding +22.2%/yr from FY2021.
Key figures
Market cap 5.3B TWD (≈ $162M) Micro · P/E ratio 23.3 · P/S ratio 8.20 · EPS (TTM) 17.24 TWD · Dividend yield 2.1% · Net margin 35.3% · Return on equity 21.8% · Return on assets (EBIT) 16.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 89 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 103% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −7%, 8098 screens cheaper than that median.
Fair Value models
Bear203.09 TWDFair Value 375.40 TWDBull505.05 TWD
Price 401.50 TWD · Downside -6.5%
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 (7.41 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.
Best data coverage
FCF DCF161.79 TWD235.17 TWD404.16 TWD75
EPV118.58 TWD129.48 TWD138.23 TWD74
Growth DCF155.60 TWD243.75 TWD378.77 TWD74
All 26 models by family
DCF Models
FCF DCF161.79 TWD235.17 TWD404.16 TWD75
Owner Earnings164.25 TWD282.20 TWD474.51 TWD71
5Y Revenue Exit174.46 TWD307.01 TWD519.65 TWD67
5Y EBITDA Exit231.09 TWD432.79 TWD736.78 TWD69
5Y P/E Exit244.40 TWD475.64 TWD765.83 TWD66
10Y Revenue Exit161.55 TWD283.05 TWD458.48 TWD62
10Y EBITDA Exit198.39 TWD366.72 TWD660.75 TWD63
10Y P/E Exit206.03 TWD386.38 TWD683.06 TWD59
Earnings-Based
Graham-Dodd95.85 TWD617.76 TWD863.93 TWD60
Lynch FV179.19 TWD255.99 TWD332.79 TWD58
PEG = 1.0179.19 TWD255.99 TWD332.79 TWD55
EPV118.58 TWD129.48 TWD138.23 TWD74
Dividend Discount
Gordon GGM51.28 TWD83.30 TWD105.71 TWD66
DDM Multi-Stage51.28 TWD80.20 TWD89.84 TWD65
Multiples
P/E Multiple296.02 TWD394.70 TWD493.37 TWD63
P/S Multiple179.73 TWD239.64 TWD299.55 TWD58
P/B Multiple369.54 TWD492.72 TWD615.89 TWD55
EV/EBIT357.76 TWD465.32 TWD572.88 TWD66
EV/EBITDA307.65 TWD398.50 TWD489.35 TWD67
EV/Revenue196.28 TWD265.36 TWD334.44 TWD54
Asset-Based
NCAV (Graham)33.93 TWD51.41 TWD64.26 TWD54
Growth DCF
Growth DCF155.60 TWD243.75 TWD378.77 TWD74
Rev-Margin DCF174.46 TWD308.75 TWD502.56 TWD68
Economic Profit
Residual Income76.37 TWD91.37 TWD120.91 TWD73
ROIC Compounder131.35 TWD161.44 TWD198.24 TWD69
Growth Earnings
Growth-Adj P/E290.42 TWD414.89 TWD539.36 TWD65
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+21.6%
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.
+6.4%
’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.
+30.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+28.5%
Dividend (yield on the price)2.1%
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.29% → 39%
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).
+22.0%
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 +20.1% 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.Semiconductor Equipment & Materials · 235 stocks
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 Dura Tek, Inc (8098) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 375.40 TWD versus a price of 401.50 TWD, about 7% lower (fairly valued).
What is the fair value of 8098?
Our model-based fair value for Dura Tek, Inc is 375.40 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 401.50 TWD.
What is the quality score of 8098?
Dura Tek, Inc has a Quality Score of 62/100. 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 Dura Tek, Inc (8098)?
Our model-based price target is the fair value of 375.40 TWD (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 203.09 TWD, optimistic scenario 505.05 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Dura Tek, Inc stock forecast for 2026?
Our models put fair value at 375.40 TWD, about 7% lower versus a price of 401.50 TWD (fairly valued). Cautious scenario 203.09 TWD, optimistic scenario 505.05 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Dura Tek, Inc (8098)?
Dura Tek, Inc reported trailing-twelve-month revenue of about 648M TWD (latest available figure, as of Nov 9, 2026).
Does Dura Tek, Inc pay a dividend?
Dura Tek, Inc currently shows a dividend yield of 2.14% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Dura Tek, Inc (8098) and when is the ex-dividend date?
Dura Tek, Inc pays a dividend of 8.60 TWD per share a year, a dividend yield of 2.1%. The last ex-dividend date was Aug 13, 2026. The payout ratio is 49.9% of earnings. Free cash flow covers the dividend 1.61 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Dura Tek, Inc (8098)?
For today's price to be fair in a discounted-cash-flow model, Dura Tek, Inc would have to grow free cash flow by +22.0 % 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 +11.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 8098 use?
Our models discount Dura Tek, Inc 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 Dura Tek, Inc that is +22.0 % 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 Dura Tek, Inc (8098) delivered so far?
Over the past 4 years revenue at Dura Tek, Inc grew +11.7 % a year. The price currently implies free-cash-flow growth of +22.0 % 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 Dura Tek, Inc (8098) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into Dura Tek, Inc (+22.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dura Tek, Inc (8098)?
The free-cash-flow yield on the price is 3.61 %: that much free cash flow Dura Tek, Inc 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 Dura Tek, Inc (8098)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dura Tek, Inc it is 375.40 TWD per share (as of Nov 9, 2026), against a price of 401.50 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 Dura Tek, Inc stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 8098 trades above its calculated fair value: price 401.50 TWD, fair value 375.40 TWD, a gap of about −7% (fairly valued). 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 8098?
No. The price is what the market pays today (401.50 TWD); the fair value is what the company's own numbers justify (375.40 TWD). For Dura Tek, Inc the two are 26.10 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Dura Tek, Inc worth?
The market values Dura Tek, Inc at about 5.3B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 401.50 TWD; our models calculate a fair value of 375.40 TWD per share.
What do the bullish and bearish scenarios say about 8098?
Our models span a range for Dura Tek, Inc: cautious scenario 203.09 TWD, base 375.40 TWD, optimistic 505.05 TWD per share (as of Nov 9, 2026, price 401.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8098?
Dura Tek, Inc trades at a price-to-earnings ratio of 23.3 (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 375.40 TWD is built from several models across several years. Other multiples: P/B 4.9, P/S 8.2, EV/EBITDA 18.1.
How solid is the balance sheet of Dura Tek, Inc (8098)?
Balance-sheet figures for Dura Tek, Inc (as of Nov 9, 2026): return on equity 21.8%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 8098 from its 52-week high?
Dura Tek, Inc trades at 401.50 TWD, about 33% below its 52-week high of 602.00 TWD and 103% above the low of 198.17 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 375.40 TWD is for.
Which stocks are comparable to Dura Tek, Inc?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, 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 Dura Tek, Inc stock attractive at the current price?
The data as of Nov 9, 2026: price 401.50 TWD, calculated fair value 375.40 TWD (−7%), Quality Score 62/100, 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 8098 calculated?
We run Dura Tek, Inc 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 375.40 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. Dura Tek, Inc 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 Dura Tek, Inc (8098)?
The closing price on Nov 6, 2026 was 401.50 TWD. Our model-based fair value is 375.40 TWD, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dura Tek, Inc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (203.09 TWD to 505.05 TWD) leaves room in how you read the outcome.
Key figures of Dura Tek, Inc
How large is the market capitalisation of Dura Tek, Inc (8098)?
The market capitalisation of Dura Tek, Inc is 5.3B TWD (≈ $162M). 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 Dura Tek, Inc (8098)?
The price-to-sales ratio of Dura Tek, Inc is 8.20 (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 Dura Tek, Inc (8098)?
Earnings per share at Dura Tek, Inc are 17.24 TWD (price ÷ EPS = P/E 23.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dura Tek, Inc (8098)?
The dividend yield of Dura Tek, Inc is 2.1% (payout 49.9%). 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 Dura Tek, Inc (8098)?
The net margin of Dura Tek, Inc is 35.3% (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 Dura Tek, Inc (8098)?
The return on equity (ROE) of Dura Tek, Inc is 21.8% (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 Dura Tek, Inc (8098)?
On an EBIT basis the return on assets of Dura Tek, Inc is 16.3% (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 Dura Tek, Inc (8098)?
The operating margin of Dura Tek, Inc is 39.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dura Tek, Inc (8098)?
Revenue at Dura Tek, Inc is growing +11.8% versus a year earlier (3y avg +6.4%). 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 Dura Tek, Inc (8098)?
Earnings per share at Dura Tek, Inc are growing +32.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Dura Tek, Inc (8098) hold?
Dura Tek, Inc holds more cash than debt, 464M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dura Tek, Inc in the live analysis
One click puts Dura Tek, Inc 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