As of 2025-07-16, the Intrinsic Value of Aiptek International Inc (6225.TW) is 7.91 TWD. This 6225.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.30 TWD, the upside of Aiptek International Inc is -30.00%.
The range of the Intrinsic Value is 5.93 - 13.38 TWD
Based on its market price of 11.30 TWD and our intrinsic valuation, Aiptek International Inc (6225.TW) is overvalued by 30.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.93 - 13.38 | 7.91 | -30.0% |
| DCF (Growth 10y) | 10.77 - 26.55 | 14.96 | 32.4% |
| DCF (EBITDA 5y) | 4.79 - 5.55 | 5.30 | -53.1% |
| DCF (EBITDA 10y) | 8.49 - 10.67 | 9.77 | -13.6% |
| Fair Value | -6.52 - -6.52 | -6.52 | -157.66% |
| P/E | (3.30) - 0.12 | (1.65) | -114.6% |
| EV/EBITDA | 0.46 - 3.29 | 1.55 | -86.3% |
| EPV | 1.19 - 1.16 | 1.18 | -89.6% |
| DDM - Stable | (2.75) - (9.82) | (6.28) | -155.6% |
| DDM - Multi | 2.12 - 5.95 | 3.13 | -72.3% |
| Market Cap (mil) | 314.14 |
| Beta | 0.22 |
| Outstanding shares (mil) | 27.80 |
| Enterprise Value (mil) | 278.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.51% |
| Cost of Debt | 8.65% |
| WACC | 7.51% |