As of 2026-04-04, the Intrinsic Value of Eva Airways Corp (2618.TW) is 90.99 TWD. This 2618.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.95 TWD, the upside of Eva Airways Corp is 160.30%.
The range of the Intrinsic Value is 68.80 - 137.68 TWD
Based on its market price of 34.95 TWD and our intrinsic valuation, Eva Airways Corp (2618.TW) is undervalued by 160.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.80 - 137.68 | 90.99 | 160.3% |
| DCF (Growth 10y) | 72.83 - 141.85 | 95.20 | 172.4% |
| DCF (EBITDA 5y) | 70.56 - 96.83 | 82.96 | 137.4% |
| DCF (EBITDA 10y) | 74.81 - 108.68 | 89.97 | 157.4% |
| Fair Value | 121.04 - 121.04 | 121.04 | 246.32% |
| P/E | 41.25 - 78.70 | 55.12 | 57.7% |
| EV/EBITDA | 14.40 - 67.81 | 35.65 | 2.0% |
| EPV | 82.84 - 139.86 | 111.35 | 218.6% |
| DDM - Stable | 33.61 - 91.19 | 62.40 | 78.5% |
| DDM - Multi | 43.79 - 92.74 | 59.50 | 70.2% |
| Market Cap (mil) | 188,745.38 |
| Beta | 0.31 |
| Outstanding shares (mil) | 5,400.44 |
| Enterprise Value (mil) | 181,585.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.93% |
| Cost of Debt | 5.77% |
| WACC | 6.99% |