Taiwan Auto-Design Co. (6791) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Taiwan Auto-Design Co. TWD 81.24, price TWD 99.10, upside -18.0%, quality 73 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Taiwan Auto-Design Co. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 40.41 TWD – 164.87 TWD · fair‑value band 48.93 TWD – 133.21 TWD · the 99.10 TWD price screens above the 81.24 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 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. 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.
Show more
Taiwan Auto-Design Co. provides system solution services in Taiwan. 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 99.10 TWD, while our model-based Fair Value estimate is 81.24 TWD, implying the stock looks roughly 22.0% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 102.74 TWD per share, and 7 of the 24 models we run sit above the 99.10 TWD price.
Bear case: the Asset-Based group reads lowest at 15.69 TWD, and 17 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: 48.93 TWD (bear) to 133.21 TWD (bull), the price of 99.10 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 73/100 (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 2.1B TWD (≈ $64.9M) · P/E ratio 21.0 · P/S ratio 2.26 · EPS (TTM) 4.73 TWD · Dividend yield 3.5% · Net margin 10.8% · Return on equity 19.8% · Return on assets (EBIT) 11.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −19% fair-value upside, at −18%, 6791 screens cheaper than that median.
Fair Value models
Bear 48.93 TWDFair Value 81.24 TWDBull 133.21 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.9031 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.Evidence ⓘEvidence = 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.
+5.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.6%
Dividend (yield on the price)3.5%
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).
+33.3%
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 +31.3% 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 · 383 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside−18% · Below median
Profitability
Return on equity (TTM)20% · Top 25%
Return on assets7% · Top 25%
Net margin (TTM)12% · Above median
Operating margin (TTM)12% · Above median
Growth and dividend
Revenue growth8% · Below median
Dividend yield (TTM)3.5% · Above median
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 Sep 24, 2026, our model estimates a fair value of 81.24 TWD versus a price of 99.10 TWD, about −18% upside (overvalued).
What is the fair value of 6791?
Our model-based fair value for Taiwan Auto-Design Co. is 81.24 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 99.10 TWD.
What is the quality score of 6791?
Taiwan Auto-Design Co. has a Quality Score of 73/100. 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 81.24 TWD (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 48.93 TWD, optimistic scenario 133.21 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 81.24 TWD, about −18% upside versus a price of 99.10 TWD (overvalued). Cautious scenario 48.93 TWD, optimistic scenario 133.21 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 Sep 24, 2026).
Does Taiwan Auto-Design Co. pay a dividend?
Taiwan Auto-Design Co. currently shows a dividend yield of about 3.53% relative to its recent price (as of Sep 24, 2026).
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 +33.3 % 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 Sep 24, 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 +33.3 % per year a year over ten years, 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 +33.3 % per year free-cash-flow growth a 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 +3.3 % a year. That is the yardstick for the growth priced into Taiwan Auto-Design Co. (+33.3 % per year a 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 2.00 %: 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 81.24 TWD per share (as of Sep 24, 2026), against a price of 99.10 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Taiwan Auto-Design Co. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6791 trades above its calculated fair value: price 99.10 TWD, fair value 81.24 TWD, a gap of about −18% (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 (99.10 TWD); the fair value is what the company's own numbers justify (81.24 TWD). For Taiwan Auto-Design Co. the two are 17.86 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 2.1B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 99.10 TWD; our models calculate a fair value of 81.24 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 48.93 TWD, base 81.24 TWD, optimistic 133.21 TWD per share (as of Sep 24, 2026, price 99.10 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 21.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 81.24 TWD is built from several models across several years. Other multiples: P/B 4.2, P/S 2.5, EV/EBITDA 17.7.
How solid is the balance sheet of Taiwan Auto-Design Co. (6791)?
Balance-sheet figures for Taiwan Auto-Design Co. (as of Sep 24, 2026): return on equity 19.8%. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 6791 from its 52-week high?
Taiwan Auto-Design Co. trades at 99.10 TWD, about 29% below its 52-week high of 139.50 TWD and 7% above the low of 92.60 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 81.24 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 Sep 24, 2026: price 99.10 TWD, calculated fair value 81.24 TWD (−18%), Quality Score 73/100, from 24 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 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 81.24 TWD, 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 13.0 % 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 Sep 24, 2026 was 99.10 TWD. Our model-based fair value is 81.24 TWD, about −18% upside (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?
A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The model range is unusually wide (48.93 TWD to 133.21 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
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 2.1B TWD (≈ $64.9M). 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 2.26 (P/E × margin). 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 21.0). 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 3.5% (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 10.8% (fiscal year 2025). 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
