D

Drewloong Precision Inc
TWSE:4572

Watchlist Manager
Drewloong Precision Inc
TWSE:4572
Watchlist
Price: 158 TWD 0.96% Market Closed
Market Cap: 6.3B TWD

Intrinsic Value

The intrinsic value of one Drewloong Precision Inc stock under the Base Case scenario is 94.92 TWD. Compared to the current market price of 158 TWD, Drewloong Precision Inc is Overvalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
94.92 TWD
Overvaluation 40%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Drewloong Precision Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Drewloong Precision Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Drewloong Precision Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Drewloong Precision Inc.

Explain Valuation
Compare Drewloong Precision Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Drewloong Precision Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Drewloong Precision Inc

Current Assets 1.9B
Receivables 230m
Other Current Assets 1.6B
Non-Current Assets 1.1B
PP&E 1B
Intangibles 19m
Other Non-Current Assets 61m
Current Liabilities 666m
Accounts Payable 7.9m
Accrued Liabilities 57m
Other Current Liabilities 601.1m
Non-Current Liabilities 301m
Long-Term Debt 183m
Other Non-Current Liabilities 118m
Efficiency

Free Cash Flow Analysis
Drewloong Precision Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Drewloong Precision Inc

Revenue
710.4m TWD
Cost of Revenue
-440m TWD
Gross Profit
270.4m TWD
Operating Expenses
-97.4m TWD
Operating Income
173m TWD
Other Expenses
-25.7m TWD
Net Income
147.3m TWD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Drewloong Precision Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Strong 3Y Average Operating Margin
Healthy Operating Margin
Sustainable 3Y Average Net Margin
Healthy Gross Margin
53/100
Profitability
Score

Drewloong Precision Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Drewloong Precision Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
87/100
Solvency
Score

Drewloong Precision Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Drewloong Precision Inc

Wall Street analysts forecast Drewloong Precision Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Drewloong Precision Inc is 167.57 TWD with a low forecast of 157.56 TWD and a high forecast of 181.2 TWD.

Lowest
Price Target
157.56 TWD
0% Downside
Average
Price Target
167.57 TWD
6% Upside
Highest
Price Target
181.2 TWD
15% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Drewloong Precision Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Drewloong Precision Inc stock?

The intrinsic value of one Drewloong Precision Inc stock under the Base Case scenario is 94.92 TWD.

Is Drewloong Precision Inc stock undervalued or overvalued?

Compared to the current market price of 158 TWD, Drewloong Precision Inc is Overvalued by 40%.

Back to Top