Klingon Aerospace Inc (1529) fair value: what the stock is really worth
As of Oct 27, 2026: fair value (intrinsic value) of Klingon Aerospace Inc stock TWD 13.84, price TWD 14.50, upside -4.6%, quality 48 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value above price?No
Good quality?No
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 22, 2026.
How to read this chart
60‑month range 14.50 TWD – 48.99 TWD · fair‑value band 7.83 TWD – 20.67 TWD · the 14.50 TWD price screens above the 13.84 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 22, 2026.
Follow Klingon Aerospace in your weekly email
Every Wednesday you see whether Klingon Aerospace is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Luxe Green Energy Technology Co., Ltd. engages in the design, manufacture, installation, and sale of high and low voltage distribution panels and various electrical and electronic equipment in Taiwan.
Show moreShow less
The company operates through Energy Business; Motor Business; Construction Business; and Other segments. It offers energy solutions, including solar power plant monitoring and maintenance systems, DC distribution panels, and solar power plant construction and planning services.
The company also offers electrical equipment comprising various transformers and matching system reactors.
In addition, it provides switchboard products, such as solar power high voltage substations, high and low voltage switchboards, metal clad switchgear distributive panels, low voltage motor control centers, gas isolated switchgear facilities, and power centers, as well as test equipment, including electrical test benches, voltage-withstand test bedsteads, and temperature rise test panels.
The company was formerly known as Klingon Aerospace Inc. and changed its name to Luxe Green Energy Technology Co., Ltd. in August 2022. The company was founded in 1978 and is headquartered in Tainan City, Taiwan.
Stock analysis
Klingon Aerospace Inc (1529) currently trades at 14.50 TWD, while our model-based Fair Value estimate is 13.84 TWD, so the stock looks roughly fairly valued today (gap 4.8%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 12.97 TWD per share, and 3 of the 26 models we run sit above the 14.50 TWD price.
Bear case: the Dividend Discount group reads lowest at 1.80 TWD, and 23 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 7.83 TWD (bear) to 20.67 TWD (bull), the price of 14.50 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Klingon Aerospace Inc reported revenue of 925M TWD in FY2025 versus 324M TWD in FY2021, a compound +30.0%/yr. Reported net income was 167M TWD in FY2025, compounding +10.4%/yr from FY2021.
Key figures
Market cap 2.9B TWD (≈ $89.9M) Micro · P/E ratio 24.6 · P/S ratio 3.27 · EPS (TTM) 0.5900 TWD · Dividend yield 3.3% · Net margin 11.3% · Return on equity 6.3% · Return on assets (EBIT) 2.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −33% fair-value upside, at −5%, 1529 screens cheaper than that median.
Fair Value models
Bear7.83 TWDFair Value 13.84 TWDBull20.67 TWD
Price 14.50 TWD · Upside -4.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0940 TWD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF3.55 TWD6.11 TWD9.53 TWD79
Growth DCF3.54 TWD5.89 TWD8.89 TWD77
Owner Earnings8.15 TWD12.90 TWD19.27 TWD76
All 26 models by family
DCF Models
FCF DCF3.55 TWD6.11 TWD9.53 TWD79
Owner Earnings8.15 TWD12.90 TWD19.27 TWD76
5Y Revenue Exit2.19 TWD4.16 TWD6.64 TWD71
5Y EBITDA Exit5.50 TWD10.54 TWD16.55 TWD73
5Y P/E Exit7.20 TWD13.80 TWD20.96 TWD69
10Y Revenue Exit2.63 TWD4.46 TWD6.89 TWD65
10Y EBITDA Exit4.59 TWD8.43 TWD13.75 TWD66
10Y P/E Exit5.55 TWD10.45 TWD16.79 TWD62
Earnings-Based
Graham-Dodd5.60 TWD20.17 TWD27.19 TWD64
Lynch FV4.77 TWD6.82 TWD8.86 TWD61
PEG = 1.04.77 TWD6.82 TWD8.86 TWD57
EPV0.3600 TWD0.6400 TWD0.8600 TWD71
Dividend Discount
Gordon GGM1.12 TWD1.93 TWD2.56 TWD68
DDM Multi-Stage1.12 TWD1.80 TWD2.07 TWD67
Multiples
P/E Multiple12.97 TWD17.29 TWD21.61 TWD63
P/S Multiple6.84 TWD9.12 TWD11.41 TWD58
P/B Multiple29.80 TWD39.73 TWD49.67 TWD55
EV/EBIT0.8300 TWD2.33 TWD3.82 TWD61
EV/EBITDA6.10 TWD9.34 TWD12.59 TWD66
EV/Revenuen/a0.9200 TWD2.29 TWD50
Asset-Based
NCAV (Graham)4.41 TWD5.92 TWD8.83 TWD54
Growth DCF
Growth DCF3.54 TWD5.89 TWD8.89 TWD77
Rev-Margin DCF2.19 TWD4.21 TWD6.64 TWD71
Economic Profit
Residual Income7.09 TWD7.44 TWD8.34 TWD76
ROIC Compounder0.3600 TWD0.6400 TWD0.8600 TWD70
Growth Earnings
Growth-Adj P/E9.08 TWD12.97 TWD16.86 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+32.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+48.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.7%
Start year 2020 (pandemic). Over 10 years: +27.2% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ −3.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.2%
Dividend (yield on the price)3.3%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.12% → 8%
⚠ Rate on operating basis: 2025 sits 70% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+25.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +23.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electrical Equipment & Parts · 561 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−4.6% · Above median
Profitability
Return on equity (12 months)6.3% · Below median
Return on assets5.3% · Above median
Net margin (12 months)11.3% · Top 25%
Operating margin (12 months)10.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)−7.9% · Bottom 25%
Dividend yield (12 months)3.3% · Top 25%
Balance sheet
Debt / equity0.37× · Highest 25%
Valuation Multiplesvs Electrical Equipment & Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Klingon Aerospace Inc (1529) overvalued or undervalued?
As of Oct 22, 2026, our model estimates a fair value of 13.84 TWD versus a price of 14.50 TWD, about −5% upside (fairly valued).
What is the fair value of 1529?
Our model-based fair value for Klingon Aerospace Inc is 13.84 TWD (as of Oct 22, 2026), built from audited fundamentals. The current price: 14.50 TWD.
What is the quality score of 1529?
Klingon Aerospace Inc has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Klingon Aerospace Inc (1529)?
Our model-based price target is the fair value of 13.84 TWD (as of Oct 22, 2026) from 26 valuation models. Cautious scenario 7.83 TWD, optimistic scenario 20.67 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Klingon Aerospace Inc stock forecast for 2026?
Our models put fair value at 13.84 TWD, about −5% upside versus a price of 14.50 TWD (fairly valued). Cautious scenario 7.83 TWD, optimistic scenario 20.67 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Klingon Aerospace Inc (1529)?
Klingon Aerospace Inc reported trailing-twelve-month revenue of about 891M TWD (latest available figure, as of Oct 22, 2026).
Does Klingon Aerospace Inc pay a dividend?
Klingon Aerospace Inc currently shows a dividend yield of 3.28% relative to its recent price (as of Oct 22, 2026).
What growth is priced into Klingon Aerospace Inc (1529)?
For today's price to be fair in a discounted-cash-flow model, Klingon Aerospace Inc would have to grow free cash flow by +25.0 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Oct 22, 2026.
What discount rate (WACC) does the fair value of 1529 use?
Our models discount Klingon Aerospace Inc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.56, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Klingon Aerospace Inc that is +25.0 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Klingon Aerospace Inc (1529) delivered so far?
Over the past 5 years revenue at Klingon Aerospace Inc grew +8.7 % a year. The price currently implies +25.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Klingon Aerospace Inc (1529) growing?
The median revenue growth in the sector is +7.6 % a year. That is the yardstick for the growth priced into Klingon Aerospace Inc (+25.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Klingon Aerospace Inc (1529)?
The free-cash-flow yield on the price is 3.37 %: that much free cash flow Klingon Aerospace Inc produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Klingon Aerospace Inc (1529)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Klingon Aerospace Inc it is 13.84 TWD per share (as of Oct 22, 2026), against a price of 14.50 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Klingon Aerospace Inc stock overvalued or undervalued in 2026?
As of Oct 22, 2026, 1529 trades above its calculated fair value: price 14.50 TWD, fair value 13.84 TWD, a gap of about −5% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1529?
No. The price is what the market pays today (14.50 TWD); the fair value is what the company's own numbers justify (13.84 TWD). For Klingon Aerospace Inc the two are 0.6620 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Klingon Aerospace Inc worth?
The market values Klingon Aerospace Inc at about 2.9B TWD (market capitalisation, as of Oct 22, 2026). Per share that is 14.50 TWD; our models calculate a fair value of 13.84 TWD per share.
What do the bullish and bearish scenarios say about 1529?
Our models span a range for Klingon Aerospace Inc: cautious scenario 7.83 TWD, base 13.84 TWD, optimistic 20.67 TWD per share (as of Oct 22, 2026, price 14.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1529?
Klingon Aerospace Inc trades at a price-to-earnings ratio of 24.6 (as of Oct 22, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 13.84 TWD is built from several models across several years. Other multiples: P/B 1.6, P/S 3.3, EV/EBITDA 15.9.
How solid is the balance sheet of Klingon Aerospace Inc (1529)?
Balance-sheet figures for Klingon Aerospace Inc (as of Oct 22, 2026): return on equity 6.3%, debt of 0.37 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 1529 from its 52-week high?
Klingon Aerospace Inc trades at 14.50 TWD, about 50% below its 52-week high of 29.15 TWD and at the low of 14.50 TWD (as of Oct 27, 2026). Distance from the high says nothing about value: that is what the fair value of 13.84 TWD is for.
Which stocks are comparable to Klingon Aerospace Inc?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Delta Electronics (Thailand) Public Company, Vertiv Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Klingon Aerospace Inc stock attractive at the current price?
The data as of Oct 22, 2026: price 14.50 TWD, calculated fair value 13.84 TWD (−5%), Quality Score 48/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1529 calculated?
We run Klingon Aerospace Inc through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 13.84 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.2 % above its aggregate fair value. Klingon Aerospace Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Klingon Aerospace Inc (1529)?
The closing price on Oct 27, 2026 was 14.50 TWD. Our model-based fair value is 13.84 TWD, about −5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Klingon Aerospace Inc right now?
The model range is unusually wide (7.83 TWD to 20.67 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Klingon Aerospace Inc
How large is the market capitalisation of Klingon Aerospace Inc (1529)?
The market capitalisation of Klingon Aerospace Inc is 2.9B TWD (≈ $89.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Klingon Aerospace Inc (1529)?
The price-to-sales ratio of Klingon Aerospace Inc is 3.27 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Klingon Aerospace Inc (1529)?
Earnings per share at Klingon Aerospace Inc are 0.5900 TWD (price ÷ EPS = P/E 24.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Klingon Aerospace Inc (1529)?
The dividend yield of Klingon Aerospace Inc is 3.3% (payout 80.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Klingon Aerospace Inc (1529)?
The net margin of Klingon Aerospace Inc is 11.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Klingon Aerospace Inc (1529)?
The return on equity (ROE) of Klingon Aerospace Inc is 6.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Klingon Aerospace Inc (1529)?
On an EBIT basis the return on assets of Klingon Aerospace Inc is 2.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Klingon Aerospace Inc (1529)?
The operating margin of Klingon Aerospace Inc is 10.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Klingon Aerospace Inc (1529)?
Revenue at Klingon Aerospace Inc is growing −7.9% versus a year earlier (3y avg +48.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Klingon Aerospace Inc (1529)?
Earnings per share at Klingon Aerospace Inc are growing −57.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Klingon Aerospace Inc (1529) carry?
The net debt of Klingon Aerospace Inc is 739M TWD (fiscal year 2025, ≈ 7.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Klingon Aerospace Inc in the live analysis
One click puts Klingon Aerospace Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 22, 2026