Apex Dynamics Inc
TWSE:4583
Intrinsic Value
The intrinsic value of one Apex Dynamics Inc stock under the Base Case scenario is 267.33 TWD. Compared to the current market price of 670 TWD, Apex Dynamics Inc is Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Apex Dynamics Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Apex Dynamics Inc
Balance Sheet Decomposition
Apex Dynamics Inc
Current Assets | 7.1B |
Cash & Short-Term Investments | 5B |
Receivables | 350.8m |
Other Current Assets | 1.7B |
Non-Current Assets | 4.3B |
PP&E | 4B |
Intangibles | 223.5m |
Other Non-Current Assets | 40.3m |
Free Cash Flow Analysis
Apex Dynamics Inc
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Apex Dynamics Inc
Revenue
|
2.8B
TWD
|
Cost of Revenue
|
-1.2B
TWD
|
Gross Profit
|
1.5B
TWD
|
Operating Expenses
|
-581m
TWD
|
Operating Income
|
940.7m
TWD
|
Other Expenses
|
105.1m
TWD
|
Net Income
|
1B
TWD
|
Profitability Score
Profitability Due Diligence
Apex Dynamics Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Apex Dynamics Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Apex Dynamics Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Apex Dynamics Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Apex Dynamics Inc
According to Wall Street analysts, the average 1-year price target for Apex Dynamics Inc is 816 TWD with a low forecast of 808 TWD and a high forecast of 840 TWD.
Dividends
Current shareholder yield for Apex Dynamics 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?
The intrinsic value of one Apex Dynamics Inc stock under the Base Case scenario is 267.33 TWD.
Compared to the current market price of 670 TWD, Apex Dynamics Inc is Overvalued by 60%.