EN DE

ATE Energy International Co (6179) Fair Value & Analysis

Industrials · TW · Market cap 4.4B TWD

AE ATE Energy International Co 6179 · TWO
Price27.90 TWD
Fair Value18.14 TWD
Upside-35.0%
Quality15/100
Watch ATE Energy International Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.7% net margin
Moderate debt · negative free cash flow
Trails peers (1/13)
Narrow moat 20/100
Evidence: Medium Range 12.09 TWD – 23.36 TWD Share as image

Fair value as of: Jul 21, 2026

From 17 valuation models · updated 20 days ago

Share price −0.2% over the past month.

Below-average quality, and screening another 35% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (23.36 TWD). The favourable scenario is already priced in.
  • Weak quality (15/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (12.09 TWD to 23.36 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

37.00 TWD 19.35 TWD Fair Value 18.14 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 19.35 TWD – 37.00 TWD · fair‑value band 12.09 TWD – 23.36 TWD · the 27.90 TWD price screens above the 18.14 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

ATE Energy International Co (6179) currently trades at 27.90 TWD, while our model-based Fair Value estimate is 18.14 TWD, implying the stock looks roughly 35.0% overvalued today. The Quality Score stands at 15/100 (below-average quality), in the Industrials 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: medium).

Over the trailing twelve months, ATE Energy International Co generated revenue of 4.6B TWD at a net margin of 0.7%. Revenue grew 49.9% year over year. It earns a return on equity of 0.5%. Net debt stands at 5.4B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 12.09 TWD (bear case) to 23.36 TWD (bull case); at 27.90 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 share trades about 27% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -35%, 6179 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 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. Evidence
Highest evidence
Residual Income 263.29 TWD 242.78 TWD 160.19 TWD 76
ROIC Compounder 111.97 TWD 140.79 TWD 165.45 TWD 72
Gordon GGM 78.71 TWD 156.86 TWD 237.23 TWD 70
All 17 models by family
DCF Models
Owner Earnings 28.27 TWD 79.54 TWD 31
Earnings-Based
Graham-Dodd 6.65 TWD 21.34 TWD 28.27 TWD 54
Lynch FV 4.71 TWD 6.65 TWD 8.87 TWD 50
PEG = 1.0 4.71 TWD 6.65 TWD 8.87 TWD 46
EPV 111.97 TWD 140.79 TWD 165.45 TWD 59
Dividend Discount
Gordon GGM 78.71 TWD 156.86 TWD 237.23 TWD 70
DDM Multi-Stage 78.71 TWD 129.98 TWD 165.45 TWD 61
Multiples
P/E Multiple 15.24 TWD 20.23 TWD 25.50 TWD 63
P/S Multiple 12.19 TWD 16.35 TWD 20.51 TWD 58
P/B Multiple 12.19 TWD 16.35 TWD 20.51 TWD 55
EV/EBIT 284.07 TWD 402.13 TWD 519.92 TWD 53
EV/EBITDA 276.03 TWD 391.33 TWD 506.62 TWD 54
EV/Revenue 182.64 TWD 291.00 TWD 399.36 TWD 43
Asset-Based
NCAV (Graham) 199.27 TWD 266.89 TWD 398.25 TWD 50
Economic Profit
Residual Income 263.29 TWD 242.78 TWD 160.19 TWD 76
ROIC Compounder 111.97 TWD 140.79 TWD 165.45 TWD 72
Growth Earnings
Growth-Adj P/E 12.75 TWD 18.29 TWD 23.56 TWD 68

Widest divergence: Asset-Based (266.89 TWD) versus Earnings-Based (6.65 TWD). Highest evidence: Residual Income (76).

Notify me when 6179 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 4.6B TWD
Revenue growth (YoY) +49.9%
Net margin 0.7%
Return on equity 0.5%
Free cash flow −1.7B TWD FY2025
P/E ratio 496.0
More key figures
Operating margin 3.2%
EPS (TTM) 0.0500 TWD
EPS growth (YoY) +274%
Net debt 5.4B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 15/100

Of which business quality 16 · Market factors (momentum, volatility) 47

Profitability 15
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 14
Balance sheet, leverage, solvency risk
Investment 35
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 0
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

ATE Energy International Co., Ltd. provides engineering, construction, and equipment maintenance services. It operates through the Construction, Electricity, and Others segments.

Full company description

ATE Energy International Co., Ltd. provides engineering, construction, and equipment maintenance services. It operates through the Construction, Electricity, and Others segments. The company offers marine engineering services, comprising seawater cooling systems, deep seawater engineering, ocean thermal energy conversion, desalination systems, offshore wind power cabling engineering, and maintenance services. It also engages in battery energy storage systems, environmental sustainability, waste-to-energy conversion, clean coal cogeneration, solar power, wind power, and hydropower generation businesses. In addition, the company offers medical products. Further, it provides transportation and infrastructure services, as well as is involved in the research, development, manufacturing, and trading of computer software, hardware, and peripheral equipment; and in the manufacturing and selling of data storage and processing equipment and electronic components. The company was formerly known as Accusys Storage Ltd. and changed its name to ATE Energy International Co., Ltd. in September 2013. ATE Energy International Co., Ltd. was incorporated in 1995 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

ATE Energy International Co reported revenue of 4.1B TWD in FY2025 versus 3.1B TWD in FY2021, a compound +7.9%/yr. Reported net income was 6.2M TWD in FY2025, compounding −54.5%/yr from FY2021.

Growth Quality 30/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.1B TWD
Latest YoY
−0.2%
Avg. growth/yr (3Y) 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.
+16.3%
Avg. growth/yr (5Y) 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.
+4.8%
Avg. growth/yr (8Y) 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.
+8.0%
Revenue +7.9%/yr
FY21 3.1B TWD
FY22 2.6B TWD
FY23 3.3B TWD
FY24 4.2B TWD
FY25 4.1B TWD
Net income −54.5%/yr
FY21 144M TWD
FY22 −78.3M TWD
FY23 45.7M TWD
FY24 5.2M TWD
FY25 6.2M TWD

6179 screens 35% overvalued. Compare with Larsen & Toubro Limited →

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). "ATE Energy International Co Fair Value". https://www.fairvalue-calculator.com/stock/6179

Peer Group

Engineering & Construction · 839 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 15 · Bottom 25%
Fair Value upside −35% · Below median
Return on equity (TTM) 0% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 50% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.58× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 496.0× · Pricier than 75% of peers
P/B 1.73× · Pricier than median
P/S (TTM) 0.95× · Pricier than median
EV/EBITDA 21.5× · Pricier than 75% of peers

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 16
FUTURE 100 · sector 17
PAST 2 · sector 26
HEALTH 71 · sector 94
DIVIDEND 0 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare ATE Energy International Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 ATE Energy International Co (6179) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 18.14 TWD versus a price of 27.90 TWD, about −35% (overvalued).
What is the fair value of 6179?
Our model-based fair value for ATE Energy International Co is 18.14 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 27.90 TWD.
What is the quality score of 6179?
ATE Energy International Co has a Quality Score of 15/100. 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 ATE Energy International Co (6179)?
ATE Energy International Co reported trailing-twelve-month revenue of about 4.6B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6179?
The net profit margin of ATE Energy International Co is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.

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 ATE Energy International 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.