EN DE

Auras Technology Co (3324) Fair Value & Analysis

Technology · TW · Market cap 82.9B TWD

AT Auras Technology Co 3324 · TWO
Price1,015 TWD
Fair Value522.67 TWD
Upside-48.5%
Quality48/100
Watch Auras Technology Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 11.8% net margin
Low debt · negative free cash flow
1.30% dividend yield
Trails peers (5/13)
Wide moat 69/100
Evidence: High Range 383.10 TWD – 666.02 TWD Share as image

Fair value as of: Jul 16, 2026

From 17 valuation models · updated 25 days ago

Share price +9.7% over the past month.

Below-average quality, and screening another 49% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (666.02 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,265 TWD 110.46 TWD Fair Value 522.67 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 110.46 TWD – 1,265 TWD · fair‑value band 383.10 TWD – 666.02 TWD · the 1,015 TWD price screens above the 522.67 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Auras Technology Co (3324) currently trades at 1,015 TWD, while our model-based Fair Value estimate is 522.67 TWD, implying the stock looks roughly 48.5% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Auras Technology Co generated revenue of 27.4B TWD at a net margin of 11.8%. Revenue grew 93.7% year over year. It earns a return on equity of 28.8%. Net debt stands at 3.3B TWD. Fundamentals as of Jul 16, 2026

Our scenario range runs from 383.10 TWD (bear case) to 666.02 TWD (bull case); at 1,015 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 22% below its 52-week high and 193% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -49%, 3324 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income 186.72 TWD 246.93 TWD 1,199 TWD 76
ROIC Compounder 366.22 TWD 525.68 TWD 745.88 TWD 72
Gordon GGM 90.50 TWD 188.17 TWD 298.52 TWD 70
All 17 models by family
DCF Models
Owner Earnings 148.08 TWD 328.20 TWD 691.74 TWD 31
Earnings-Based
Graham-Dodd 191.00 TWD 1,235 TWD 1,728 TWD 54
Lynch FV 358.62 TWD 512.32 TWD 666.02 TWD 50
PEG = 1.0 358.62 TWD 512.32 TWD 666.02 TWD 46
EPV 298.58 TWD 349.40 TWD 393.87 TWD 59
Dividend Discount
Gordon GGM 90.50 TWD 188.17 TWD 298.52 TWD 70
DDM Multi-Stage 90.50 TWD 158.67 TWD 197.50 TWD 61
Multiples
P/E Multiple 421.32 TWD 561.75 TWD 702.19 TWD 63
P/S Multiple 358.12 TWD 477.49 TWD 596.86 TWD 58
P/B Multiple 272.35 TWD 363.13 TWD 453.91 TWD 55
EV/EBIT 474.32 TWD 634.55 TWD 794.77 TWD 53
EV/EBITDA 412.34 TWD 551.91 TWD 691.48 TWD 54
EV/Revenue 317.66 TWD 456.52 TWD 595.38 TWD 43
Asset-Based
NCAV (Graham) 60.52 TWD 81.10 TWD 121.04 TWD 50
Economic Profit
Residual Income 186.72 TWD 246.93 TWD 1,199 TWD 76
ROIC Compounder 366.22 TWD 525.68 TWD 745.88 TWD 72
Growth Earnings
Growth-Adj P/E 494.40 TWD 706.28 TWD 918.17 TWD 68

Widest divergence: Growth Earnings (706.28 TWD) versus Asset-Based (81.10 TWD). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 27.4B TWD
Revenue growth (YoY) +93.7%
Net margin 11.8%
Return on equity 28.8%
Free cash flow −2.9B TWD FY2025
P/E ratio 32.8
More key figures
Operating margin 17.8%
EPS (TTM) 27.60 TWD
Dividend yield 1.3%
EPS growth (YoY) +122%
Net debt 3.3B TWD FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 53

Profitability 61
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 19
Disciplined investing over empire-building
Low Volatility 17
Calm price path (market factor)
Momentum 62
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 72
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Auras Technology Co., Ltd. engages in the manufacturing, processing, and retailing of electronic materials and computer cooling modules in China, Taiwan, Ireland, Singapore, the United States, and internationally.

Full company description

Auras Technology Co., Ltd. engages in the manufacturing, processing, and retailing of electronic materials and computer cooling modules in China, Taiwan, Ireland, Singapore, the United States, and internationally. The company provides servers for Al-GPU, CPU, and switch; notebook for gaming, commercial, and consumer; PC/VGA for industrial computers, as well as robust and reliable cooling solutions; graphics card; motherboards; smartphones/tablets; and electric vehicle. The company was founded in 1998 and is headquartered in New Taipei City, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Auras Technology Co reported revenue of 23.3B TWD in FY2025 versus 14.3B TWD in FY2021, a compound +13.0%/yr. Reported net income was 2.6B TWD in FY2025, compounding +22.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
23.3B TWD
Latest YoY
+47.5%
Avg. growth/yr (3Y)
+18.9%
Avg. growth/yr (5Y)
+13.8%
Avg. growth/yr (9Y)
+15.1%
Revenue +13.0%/yr
FY21 14.3B TWD
FY22 13.9B TWD
FY23 12.7B TWD
FY24 15.8B TWD
FY25 23.3B TWD
Net income +22.8%/yr
FY21 1.1B TWD
FY22 1.3B TWD
FY23 1.2B TWD
FY24 1.9B TWD
FY25 2.6B TWD

3324 screens 49% overvalued. Compare with Compal Electronics, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Auras Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/3324

Peer Group

Computer Hardware · 215 stocks

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.

Quality Score 48 · Below median
Fair Value upside −49% · Below median
Return on equity (TTM) 29% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 94% · Top 25%
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 32.8× · Pricier than median
P/B 7.48× · Pricier than 75% of peers
P/S (TTM) 3.02× · Pricier than 75% of peers
EV/EBITDA 17.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 57
PAST 100 · sector 26
HEALTH 91 · sector 97
DIVIDEND 26 · sector 44

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare Auras Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Auras Technology Co (3324) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 522.67 TWD versus a price of 1,015 TWD, about −49% (overvalued).
What is the fair value of 3324?
Our model-based fair value for Auras Technology Co is 522.67 TWD (as of Jul 16, 2026), built from audited fundamentals. The current price is 1,015 TWD.
What is the quality score of 3324?
Auras Technology Co has a Quality Score of 48/100. 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 revenue of Auras Technology Co (3324)?
Auras Technology Co reported trailing-twelve-month revenue of about 27.4B TWD (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 3324?
The net profit margin of Auras Technology Co is about 11.8%, meaning it keeps roughly 11.8% of revenue as net income. Based on the latest reported figures.
Does Auras Technology Co pay a dividend?
Auras Technology Co currently shows a dividend yield of about 1.01% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Auras Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.