As of 2025-05-17, the Intrinsic Value of Allis Electric Co Ltd (1514.TW) is 72.11 TWD. This 1514.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.00 TWD, the upside of Allis Electric Co Ltd is -33.80%.
The range of the Intrinsic Value is 49.92 - 126.19 TWD
Based on its market price of 109.00 TWD and our intrinsic valuation, Allis Electric Co Ltd (1514.TW) is overvalued by 33.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.92 - 126.19 | 72.11 | -33.8% |
| DCF (Growth 10y) | 93.78 - 225.40 | 132.28 | 21.4% |
| DCF (EBITDA 5y) | 78.65 - 116.26 | 91.29 | -16.2% |
| DCF (EBITDA 10y) | 107.30 - 162.37 | 126.78 | 16.3% |
| Fair Value | 69.60 - 69.60 | 69.60 | -36.14% |
| P/E | 41.37 - 55.58 | 48.57 | -55.4% |
| EV/EBITDA | 31.02 - 52.13 | 40.18 | -63.1% |
| EPV | 16.29 - 22.43 | 19.36 | -82.2% |
| DDM - Stable | 29.21 - 88.60 | 58.90 | -46.0% |
| DDM - Multi | 90.73 - 205.91 | 125.08 | 14.8% |
| Market Cap (mil) | 29,176.03 |
| Beta | 1.24 |
| Outstanding shares (mil) | 267.67 |
| Enterprise Value (mil) | 30,357.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.25% |
| WACC | 7.79% |