
Makalot Industrial Co Ltd
TWSE:1477

Intrinsic Value
The intrinsic value of one
Makalot Industrial Co Ltd
stock under the Base Case scenario is
377.97
TWD.
Compared to the current market price of 316.5 TWD,
Makalot Industrial Co Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Makalot Industrial Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Makalot Industrial Co Ltd
Balance Sheet Decomposition
Makalot Industrial Co Ltd
Current Assets | 16.1B |
Cash & Short-Term Investments | 9.2B |
Receivables | 829m |
Other Current Assets | 6.1B |
Non-Current Assets | 7.1B |
Long-Term Investments | 315.2m |
PP&E | 6.2B |
Intangibles | 22.4m |
Other Non-Current Assets | 599.8m |
Free Cash Flow Analysis
Makalot Industrial Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Makalot Industrial Co Ltd
Revenue
|
35.5B
TWD
|
Cost of Revenue
|
-26.5B
TWD
|
Gross Profit
|
9B
TWD
|
Operating Expenses
|
-3.7B
TWD
|
Operating Income
|
5.3B
TWD
|
Other Expenses
|
-1.2B
TWD
|
Net Income
|
4.1B
TWD
|
Profitability Score
Profitability Due Diligence
Makalot Industrial Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Makalot Industrial Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Makalot Industrial Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Makalot Industrial Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Makalot Industrial Co Ltd
According to Wall Street analysts, the average 1-year price target for
Makalot Industrial Co Ltd
is 393.72 TWD
with a low forecast of 318.15 TWD and a high forecast of 469.35 TWD.
Dividends
Current shareholder yield for Makalot Industrial Co Ltd 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
Makalot Industrial Co Ltd
stock under the Base Case scenario is
377.97
TWD.
Compared to the current market price of 316.5 TWD,
Makalot Industrial Co Ltd
is
Undervalued by 16%.