As of 2025-08-04, the Intrinsic Value of Andes Technology Corp (6533.TW) is (346.18) TWD. This 6533.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 284.50 TWD, the upside of Andes Technology Corp is -221.70%.
The range of the Intrinsic Value is (747.64) - (221.76) TWD
Based on its market price of 284.50 TWD and our intrinsic valuation, Andes Technology Corp (6533.TW) is overvalued by 221.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (747.64) - (221.76) | (346.18) | -221.7% |
| DCF (Growth 10y) | (327.42) - (1,045.52) | (498.40) | -275.2% |
| DCF (EBITDA 5y) | (126.98) - (188.01) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (231.70) - (349.22) | (1,234.50) | -123450.0% |
| Fair Value | -30.51 - -30.51 | -30.51 | -110.72% |
| P/E | (35.96) - 8.06 | (17.27) | -106.1% |
| EV/EBITDA | 186.20 - 270.56 | 226.05 | -20.5% |
| EPV | 86.86 - 107.31 | 97.09 | -65.9% |
| DDM - Stable | (12.23) - (50.53) | (31.38) | -111.0% |
| DDM - Multi | 5.66 - 18.57 | 8.72 | -96.9% |
| Market Cap (mil) | 14,409.92 |
| Beta | 1.39 |
| Outstanding shares (mil) | 50.65 |
| Enterprise Value (mil) | 12,647.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.50% |
| WACC | 8.56% |