As of 2025-05-19, the Intrinsic Value of Airmate Cayman International Co Ltd (1626.TW) is 41.56 TWD. This 1626.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.65 TWD, the upside of Airmate Cayman International Co Ltd is 228.60%.
The range of the Intrinsic Value is 27.75 - 80.89 TWD
Based on its market price of 12.65 TWD and our intrinsic valuation, Airmate Cayman International Co Ltd (1626.TW) is undervalued by 228.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.75 - 80.89 | 41.56 | 228.6% |
| DCF (Growth 10y) | 39.64 - 108.54 | 57.68 | 356.0% |
| DCF (EBITDA 5y) | 42.60 - 69.73 | 51.82 | 309.7% |
| DCF (EBITDA 10y) | 50.92 - 85.84 | 63.12 | 399.0% |
| Fair Value | -5.31 - -5.31 | -5.31 | -142.00% |
| P/E | (19.36) - (17.96) | (18.81) | -248.7% |
| EV/EBITDA | 10.24 - 22.23 | 14.17 | 12.0% |
| EPV | 2.54 - 3.90 | 3.22 | -74.6% |
| DDM - Stable | (9.83) - (30.19) | (20.01) | -258.2% |
| DDM - Multi | 18.59 - 45.47 | 26.52 | 109.7% |
| Market Cap (mil) | 1,895.22 |
| Beta | 0.61 |
| Outstanding shares (mil) | 149.82 |
| Enterprise Value (mil) | 1,984.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.37% |
| Cost of Debt | 5.50% |
| WACC | 6.48% |