The Discounted Cash Flow (DCF) valuation of Klingon Aerospace Inc (1529.TW) is 18.11 TWD. With the latest stock price at 28.40 TWD, the upside of Klingon Aerospace Inc based on DCF is -36.2%.
Based on the latest price of 28.40 TWD and our DCF valuation, Klingon Aerospace Inc (1529.TW) is a sell. selling 1529.TW stocks now will result in a potential gain of 36.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.6% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11.03 - 36.08 | 18.11 |
| Upside | -61.2% - 27.0% | -36.2% |