As of 2026-08-30, the Intrinsic Value of Gordon Auto Body Parts Co Ltd (1524.TW) is 32.40 TWD. This 1524.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.50 TWD, the upside of Gordon Auto Body Parts Co Ltd is 17.80%.
The range of the Intrinsic Value is 19.71 - 72.56 TWD
Based on its market price of 27.50 TWD and our intrinsic valuation, Gordon Auto Body Parts Co Ltd (1524.TW) is undervalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.71 - 72.56 | 32.40 | 17.8% |
| DCF (Growth 10y) | 22.48 - 75.18 | 35.22 | 28.1% |
| DCF (EBITDA 5y) | 31.32 - 40.38 | 36.97 | 34.4% |
| DCF (EBITDA 10y) | 37.00 - 50.99 | 44.88 | 63.2% |
| Fair Value | 37.35 - 37.35 | 37.35 | 35.83% |
| P/E | 26.13 - 31.08 | 28.41 | 3.3% |
| EV/EBITDA | 28.61 - 40.12 | 33.86 | 23.1% |
| EPV | 26.90 - 41.95 | 34.42 | 25.2% |
| DDM - Stable | 15.08 - 56.30 | 35.69 | 29.8% |
| DDM - Multi | 19.19 - 56.84 | 28.83 | 4.8% |
| Market Cap (mil) | 4,546.02 |
| Beta | 0.54 |
| Outstanding shares (mil) | 165.31 |
| Enterprise Value (mil) | 6,100.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.66% |
| Cost of Debt | 4.25% |
| WACC | 5.85% |