As of 2025-05-18, the Intrinsic Value of Klingon Aerospace Inc (1529.TW) is 18.11 TWD. This 1529.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.40 TWD, the upside of Klingon Aerospace Inc is -36.20%.
The range of the Intrinsic Value is 11.03 - 36.08 TWD
Based on its market price of 28.40 TWD and our intrinsic valuation, Klingon Aerospace Inc (1529.TW) is overvalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.03 - 36.08 | 18.11 | -36.2% |
| DCF (Growth 10y) | 14.12 - 40.63 | 21.66 | -23.7% |
| DCF (EBITDA 5y) | 17.68 - 30.72 | 25.89 | -8.8% |
| DCF (EBITDA 10y) | 18.96 - 33.32 | 27.32 | -3.8% |
| Fair Value | -3.26 - -3.26 | -3.26 | -111.47% |
| P/E | (2.83) - 3.64 | 0.00 | -100.0% |
| EV/EBITDA | 8.45 - 20.76 | 15.05 | -47.0% |
| EPV | (2.25) - (0.83) | (1.54) | -105.4% |
| DDM - Stable | (1.17) - (3.41) | (2.29) | -108.1% |
| DDM - Multi | 6.09 - 14.04 | 8.53 | -70.0% |
| Market Cap (mil) | 4,404.84 |
| Beta | 0.89 |
| Outstanding shares (mil) | 155.10 |
| Enterprise Value (mil) | 5,483.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.61% |
| Cost of Debt | 4.59% |
| WACC | 7.56% |