As of 2025-07-20, the Intrinsic Value of Asia Optical Co Inc (3019.TW) is 150.56 TWD. This 3019.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.00 TWD, the upside of Asia Optical Co Inc is 14.10%.
The range of the Intrinsic Value is 118.16 - 243.42 TWD
Based on its market price of 132.00 TWD and our intrinsic valuation, Asia Optical Co Inc (3019.TW) is undervalued by 14.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.16 - 243.42 | 150.56 | 14.1% |
| DCF (Growth 10y) | 123.14 - 240.76 | 153.88 | 16.6% |
| DCF (EBITDA 5y) | 116.54 - 132.19 | 123.06 | -6.8% |
| DCF (EBITDA 10y) | 120.02 - 141.23 | 129.09 | -2.2% |
| Fair Value | 154.48 - 154.48 | 154.48 | 17.03% |
| P/E | 77.98 - 114.15 | 97.39 | -26.2% |
| EV/EBITDA | 106.33 - 126.49 | 114.87 | -13.0% |
| EPV | 90.00 - 105.69 | 97.85 | -25.9% |
| DDM - Stable | 62.22 - 229.51 | 145.86 | 10.5% |
| DDM - Multi | 94.37 - 274.85 | 141.01 | 6.8% |
| Market Cap (mil) | 36,859.68 |
| Beta | 0.96 |
| Outstanding shares (mil) | 279.24 |
| Enterprise Value (mil) | 23,721.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.19% |
| Cost of Debt | 4.25% |
| WACC | 8.18% |