As of 2025-06-21, the Intrinsic Value of Airtac International Group (1590.TW) is 584.49 TWD. This 1590.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 862.00 TWD, the upside of Airtac International Group is -32.20%.
The range of the Intrinsic Value is 441.95 - 896.34 TWD
Based on its market price of 862.00 TWD and our intrinsic valuation, Airtac International Group (1590.TW) is overvalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 441.95 - 896.34 | 584.49 | -32.2% |
| DCF (Growth 10y) | 580.75 - 1,141.11 | 757.90 | -12.1% |
| DCF (EBITDA 5y) | 899.76 - 1,224.94 | 1,036.42 | 20.2% |
| DCF (EBITDA 10y) | 946.82 - 1,360.94 | 1,120.23 | 30.0% |
| Fair Value | 966.27 - 966.27 | 966.27 | 12.10% |
| P/E | 592.29 - 868.10 | 719.79 | -16.5% |
| EV/EBITDA | 584.02 - 999.46 | 751.88 | -12.8% |
| EPV | 252.86 - 325.17 | 289.02 | -66.5% |
| DDM - Stable | 335.99 - 934.67 | 635.33 | -26.3% |
| DDM - Multi | 448.37 - 980.89 | 616.71 | -28.5% |
| Market Cap (mil) | 172,400.00 |
| Beta | 1.15 |
| Outstanding shares (mil) | 200.00 |
| Enterprise Value (mil) | 170,126.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.89% |
| Cost of Debt | 4.25% |
| WACC | 8.71% |