As of 2026-04-02, the Intrinsic Value of AAEON Technology Inc (6579.TW) is 84.44 TWD. This 6579.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 TWD, the upside of AAEON Technology Inc is -26.60%.
The range of the Intrinsic Value is 58.55 - 155.14 TWD
Based on its market price of 115.00 TWD and our intrinsic valuation, AAEON Technology Inc (6579.TW) is overvalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.55 - 155.14 | 84.44 | -26.6% |
| DCF (Growth 10y) | 64.63 - 158.18 | 89.90 | -21.8% |
| DCF (EBITDA 5y) | 74.45 - 85.01 | 79.68 | -30.7% |
| DCF (EBITDA 10y) | 77.55 - 94.41 | 85.60 | -25.6% |
| Fair Value | 98.98 - 98.98 | 98.98 | -13.93% |
| P/E | 85.72 - 119.02 | 100.32 | -12.8% |
| EV/EBITDA | 72.41 - 118.19 | 98.02 | -14.8% |
| EPV | 46.40 - 61.35 | 53.87 | -53.2% |
| DDM - Stable | 45.88 - 159.28 | 102.58 | -10.8% |
| DDM - Multi | 122.29 - 295.84 | 169.35 | 47.3% |
| Market Cap (mil) | 19,486.75 |
| Beta | 0.97 |
| Outstanding shares (mil) | 169.45 |
| Enterprise Value (mil) | 19,936.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.98% |
| Cost of Debt | 4.25% |
| WACC | 7.90% |