Advanced International Multitech Co Ltd (8938) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Advanced International Multitech Co Ltd stock TWD 68.08, price TWD 47.85, upside +42.3%, quality 55 out of 100. Rating: undervalued. Calculated from audited financials with 23 of our 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 8, 2026.
How to read this chart
60‑month range 47.85 TWD – 107.64 TWD · fair‑value band 42.50 TWD – 101.17 TWD · the 47.85 TWD price screens below the 68.08 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Advanced International Multitech Co in your weekly email
Every Wednesday you see whether Advanced International Multitech 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.
Advanced International Multitech Co., Ltd. engages in the manufacture and sale of golf equipment, golf ball, and composite materials in the Americas, Asia, and internationally.
Show moreShow less
It offers thermoset and thermoplastic composites; carbon fiber wheels; driver heads, iron heads, putters, and carbon fiber clubs; aircraft interior, automotive parts; electronic product parts, including laptop carbon fiber cover and tablet protector; industrial products, including robot arm accessories, tubular support frame, and assistive devices; and interior components, bicycle parts, and industrial hardware components, as well as technical services.
Advanced International Multitech Co., Ltd. was incorporated in 1987 and is headquartered in Kaohsiung, Taiwan.
Stock analysis
Advanced International Multitech Co Ltd (8938) currently trades at 47.85 TWD, while our model-based Fair Value estimate is 68.08 TWD, implying the stock looks roughly 30% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 114.21 TWD per share, and 15 of the 23 models we run sit above the 47.85 TWD price.
Bear case: the Asset-Based group reads lowest at 12.42 TWD, and 8 of the 23 models stay below the price. Data coverage for this calculation is high.
Scenario range: 42.50 TWD (bear) to 101.17 TWD (bull), the price of 47.85 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 55/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Advanced International Multitech Co Ltd reported revenue of 15.4B TWD in FY2025 versus 16.9B TWD in FY2021, a compound −2.3%/yr. Reported net income was 949M TWD in FY2025, compounding −8.4%/yr from FY2021.
Key figures
Market cap 7.3B TWD (≈ $221M) Micro · P/E ratio 9.1 · P/S ratio 0.49 · EPS (TTM) 5.25 TWD · Dividend yield 8.4% · Net margin 5.6% · Return on equity 11.1% · Return on assets (EBIT) 10.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 42%, 8938 screens cheaper than that median.
Fair Value models
Bear42.50 TWDFair Value 68.08 TWDBull101.17 TWD
Price 47.85 TWD · Upside +42.3%
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 (1.07 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+8.6%
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.
−10.4%
Revenue growth 5 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.
+5.0%
Start year 2020 (pandemic). Over 10 years: +5.8% a year
Revenue growth 16 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.
+3.7%
’14
’15
’16
’17
’18
’19
’20
’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.
+13.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.7%
Dividend (yield on the price)8.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.4.7% vs 16.9%, slowing
Profit margin 2020 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.8% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+30.6%
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 +28.6% a year for the price.
Compare Advanced International Multitech Co Ltd with another stock
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.Leisure · 169 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+42.3% · Above median
Profitability
Return on equity (12 months)11.1% · Above median
Return on assets6.4% · Above median
Net margin (12 months)5.6% · Above median
Operating margin (12 months)0.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)−4.4% · Bottom 25%
Dividend yield (12 months)8.4% · Top 25%
Balance sheet
Debt / equity0.12× · Above median
Valuation Multiplesvs Leisure 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.
Cite: Fair Value Calculator (2026). "Advanced International Multitech Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8938
Frequently asked questions
Is Advanced International Multitech Co Ltd (8938) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 68.08 TWD versus a price of 47.85 TWD, about +42% upside (undervalued).
What is the fair value of 8938?
Our model-based fair value for Advanced International Multitech Co Ltd is 68.08 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 47.85 TWD.
What is the quality score of 8938?
Advanced International Multitech Co Ltd has a Quality Score of 55/100. 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 Advanced International Multitech Co Ltd (8938)?
Our model-based price target is the fair value of 68.08 TWD (as of Nov 8, 2026) from 23 valuation models. Cautious scenario 42.50 TWD, optimistic scenario 101.17 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Advanced International Multitech Co Ltd stock forecast for 2026?
Our models put fair value at 68.08 TWD, about +42% upside versus a price of 47.85 TWD (undervalued). Cautious scenario 42.50 TWD, optimistic scenario 101.17 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Advanced International Multitech Co Ltd (8938)?
Advanced International Multitech Co Ltd reported trailing-twelve-month revenue of about 14.8B TWD (latest available figure, as of Nov 8, 2026).
Does Advanced International Multitech Co Ltd pay a dividend?
Advanced International Multitech Co Ltd currently shows a dividend yield of 8.36% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Advanced International Multitech Co Ltd (8938) and when is the ex-dividend date?
Advanced International Multitech Co Ltd pays a dividend of 4.00 TWD per share a year, a dividend yield of 8.4%. The last ex-dividend date was Mar 27, 2026. A dividend has been paid every year since at least 2008. The payout ratio is 76.2% of earnings. Free cash flow covers the dividend 0.24 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 Advanced International Multitech Co Ltd (8938)?
For today's price to be fair in a discounted-cash-flow model, Advanced International Multitech Co Ltd would have to grow free cash flow by +30.6 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.0 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 8938 use?
Our models discount Advanced International Multitech Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.16, 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 Advanced International Multitech Co Ltd that is +30.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Advanced International Multitech Co Ltd (8938) delivered so far?
Over the past 5 years revenue at Advanced International Multitech Co Ltd grew +5.0 % a year. The price currently implies free-cash-flow growth of +30.6 % 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 Advanced International Multitech Co Ltd (8938) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Advanced International Multitech Co Ltd (+30.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Advanced International Multitech Co Ltd (8938)?
The free-cash-flow yield on the price is 2.00 %: that much free cash flow Advanced International Multitech Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Advanced International Multitech Co Ltd (8938)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Advanced International Multitech Co Ltd it is 68.08 TWD per share (as of Nov 8, 2026), against a price of 47.85 TWD. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Advanced International Multitech Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 8938 trades below its calculated fair value: price 47.85 TWD, fair value 68.08 TWD, a gap of about +42% (undervalued). 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 8938?
No. The price is what the market pays today (47.85 TWD); the fair value is what the company's own numbers justify (68.08 TWD). For Advanced International Multitech Co Ltd the two are 20.23 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Advanced International Multitech Co Ltd worth?
The market values Advanced International Multitech Co Ltd at about 7.3B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 47.85 TWD; our models calculate a fair value of 68.08 TWD per share.
What do the bullish and bearish scenarios say about 8938?
Our models span a range for Advanced International Multitech Co Ltd: cautious scenario 42.50 TWD, base 68.08 TWD, optimistic 101.17 TWD per share (as of Nov 8, 2026, price 47.85 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8938?
Advanced International Multitech Co Ltd trades at a price-to-earnings ratio of 9.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 68.08 TWD is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 9.4. Other multiples: P/B 0.9, P/S 0.5, EV/EBITDA 4.5.
How solid is the balance sheet of Advanced International Multitech Co Ltd (8938)?
Balance-sheet figures for Advanced International Multitech Co Ltd (as of Nov 8, 2026): return on equity 11.1%, debt of 0.12 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 8938 from its 52-week high?
Advanced International Multitech Co Ltd trades at 47.85 TWD, about 36% below its 52-week high of 75.20 TWD and at the low of 47.85 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 68.08 TWD is for.
Which stocks are comparable to Advanced International Multitech Co Ltd?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time Group, 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 Advanced International Multitech Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 47.85 TWD, calculated fair value 68.08 TWD (+42%), Quality Score 55/100, from 23 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 8938 calculated?
We run Advanced International Multitech Co Ltd through 23 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 68.08 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. Advanced International Multitech Co Ltd currently trades 30% below its own fair value, and the market average says nothing about that. 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 Advanced International Multitech Co Ltd (8938)?
The closing price on Nov 6, 2026 was 47.85 TWD. Our model-based fair value is 68.08 TWD, about +42% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Advanced International Multitech Co Ltd right now?
Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (42.50 TWD to 101.17 TWD) leaves room in how you read the outcome.
Key figures of Advanced International Multitech Co Ltd
How large is the market capitalisation of Advanced International Multitech Co Ltd (8938)?
The market capitalisation of Advanced International Multitech Co Ltd is 7.3B TWD (≈ $221M). 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 Advanced International Multitech Co Ltd (8938)?
The price-to-sales ratio of Advanced International Multitech Co Ltd is 0.49 (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 Advanced International Multitech Co Ltd (8938)?
Earnings per share at Advanced International Multitech Co Ltd are 5.25 TWD (price ÷ EPS = P/E 9.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Advanced International Multitech Co Ltd (8938)?
The dividend yield of Advanced International Multitech Co Ltd is 8.4% (payout 76.2%). 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 Advanced International Multitech Co Ltd (8938)?
The net margin of Advanced International Multitech Co Ltd is 5.6% (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 Advanced International Multitech Co Ltd (8938)?
The return on equity (ROE) of Advanced International Multitech Co Ltd is 11.1% (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 Advanced International Multitech Co Ltd (8938)?
On an EBIT basis the return on assets of Advanced International Multitech Co Ltd is 10.5% (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 Advanced International Multitech Co Ltd (8938)?
The operating margin of Advanced International Multitech Co Ltd is 0.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Advanced International Multitech Co Ltd (8938)?
Revenue at Advanced International Multitech Co Ltd is growing −4.4% versus a year earlier (3y avg −10.4%). 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 Advanced International Multitech Co Ltd (8938)?
Earnings per share at Advanced International Multitech Co Ltd are growing −67.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Advanced International Multitech Co Ltd (8938) carry?
The net debt of Advanced International Multitech Co Ltd is 1.0B TWD (fiscal year 2025, ≈ 7.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Advanced International Multitech Co Ltd in the live analysis
One click puts Advanced International Multitech Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026