EN DE

Air Asia Co (2630) Fair Value & Analysis

Industrials · TW · Market cap 11.2B TWD

AA Air Asia Co 2630 · TW
Price48.30 TWD
Fair Value18.27 TWD
Upside-62.2%
Quality51/100
Watch Air Asia Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.7% net margin
Low debt · generates free cash flow
Trails peers (4/14)
Narrow moat 34/100
Evidence: High Range 12.77 TWD – 24.17 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price −10.4% over the past month.

A solid business, but screening 62% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (24.17 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (12.77 TWD to 24.17 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

71.42 TWD 11.04 TWD Fair Value 18.27 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 11.04 TWD – 71.42 TWD · fair‑value band 12.77 TWD – 24.17 TWD · the 48.30 TWD price screens above the 18.27 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Air Asia Co (2630) currently trades at 48.30 TWD, while our model-based Fair Value estimate is 18.27 TWD, implying the stock looks roughly 62.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Air Asia Co generated revenue of 5.3B TWD at a net margin of 3.7%. Revenue declined 12.9% year over year. It earns a return on equity of 5.9%. Net debt stands at 1.1B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 12.77 TWD (bear case) to 24.17 TWD (bull case); at 48.30 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 38% below its 52-week high and 48% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -59% fair-value upside, at -62%, 2630 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 12.79 TWD 19.58 TWD 29.55 TWD 80
Residual Income 13.42 TWD 13.91 TWD 14.10 TWD 76
Rev-Margin DCF 12.30 TWD 20.19 TWD 29.55 TWD 74
All 26 models by family
DCF Models
FCF DCF 12.65 TWD 20.49 TWD 32.88 TWD 38
Owner Earnings 14.66 TWD 23.75 TWD 38.09 TWD 31
5Y Revenue Exit 12.30 TWD 20.24 TWD 30.54 TWD 39
5Y EBITDA Exit 15.44 TWD 26.28 TWD 39.18 TWD 41
5Y P/E Exit 13.62 TWD 22.77 TWD 32.59 TWD 38
10Y Revenue Exit 11.91 TWD 19.28 TWD 29.51 TWD 36
10Y EBITDA Exit 14.33 TWD 23.53 TWD 36.26 TWD 37
10Y P/E Exit 13.15 TWD 21.06 TWD 31.12 TWD 35
Earnings-Based
Graham-Dodd 6.81 TWD 23.83 TWD 32.05 TWD 54
Lynch FV 5.55 TWD 7.93 TWD 10.31 TWD 50
PEG = 1.0 5.55 TWD 7.93 TWD 10.31 TWD 46
EPV 10.82 TWD 12.63 TWD 14.21 TWD 59
Dividend Discount
Gordon GGM 5.70 TWD 11.85 TWD 18.79 TWD 70
DDM Multi-Stage 5.70 TWD 9.96 TWD 12.43 TWD 61
Multiples
P/E Multiple 15.77 TWD 21.03 TWD 26.29 TWD 63
P/S Multiple 12.77 TWD 17.02 TWD 21.28 TWD 58
P/B Multiple 12.77 TWD 17.02 TWD 21.28 TWD 55
EV/EBIT 17.66 TWD 23.57 TWD 29.47 TWD 53
EV/EBITDA 18.82 TWD 25.10 TWD 31.39 TWD 54
EV/Revenue 12.59 TWD 18.01 TWD 23.43 TWD 43
Asset-Based
NCAV (Graham) 8.47 TWD 11.35 TWD 16.94 TWD 50
Growth DCF
Growth DCF 12.79 TWD 19.58 TWD 29.55 TWD 80
Rev-Margin DCF 12.30 TWD 20.19 TWD 29.55 TWD 74
Economic Profit
Residual Income 13.42 TWD 13.91 TWD 14.10 TWD 76
ROIC Compounder 10.82 TWD 12.63 TWD 14.21 TWD 72
Growth Earnings
Growth-Adj P/E 13.60 TWD 19.43 TWD 25.26 TWD 68

Widest divergence: DCF Models (21.06 TWD) versus Earnings-Based (7.93 TWD). Highest evidence: Growth DCF (80).

Notify me when 2630 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 5.3B TWD
Revenue growth (YoY) -12.9%
Net margin 3.7%
Return on equity 5.9%
Free cash flow 227M TWD FY2025
P/E ratio 39.0
More key figures
Operating margin 2.6%
EPS (TTM) 1.00 TWD
EPS growth (YoY) -38.6%
Net debt 1.1B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 52 · Market factors (momentum, volatility) 54

Profitability 36
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 54
Distance to the 52-week high (market factor)
Net Issuance 47
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Air Asia Co., Ltd. operates as an aircraft maintenance company in Taiwan, rest of Asia, and internationally. The company offers civilian and military aircraft maintenance, engine and component maintenance, helicopter maintenance, and aeronautical parts asset management services; and commercial and military aircraft maintenance, repair, and overhaul services …

Full company description

Air Asia Co., Ltd. operates as an aircraft maintenance company in Taiwan, rest of Asia, and internationally. The company offers civilian and military aircraft maintenance, engine and component maintenance, helicopter maintenance, and aeronautical parts asset management services; and commercial and military aircraft maintenance, repair, and overhaul services comprising A/B/C/D checks, airworthiness directives/service bulletins, CPCP/SSID, structure damage repair, and airframe modification and retrofit services. It also provides engine and component maintenance services, such as engine and component repair and overhaul, precision measurement, and non-destructive inspection services. In addition, the company offers ramp services; landing permit application services; and third-party services, including catering, laundry, and airport services. Further, it provides helicopter maintenance service, as well as leases and distributes aircraft and related parts and equipment. The company was formerly known as Civil Air Transport and changed its name to Air Asia Co., Ltd. in 1955. Air Asia Co., Ltd. was founded in 1946 and is based in Tainan City, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Air Asia Co reported revenue of 5.5B TWD in FY2025 versus 3.9B TWD in FY2021, a compound +8.9%/yr. Reported net income was 210M TWD in FY2025, compounding +28.5%/yr from FY2021.

Growth Quality 69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
5.5B TWD
Latest YoY
+4.9%
Avg. growth/yr (3Y) 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.
+10.3%
Avg. growth/yr (5Y) 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.
+7.0%
Avg. growth/yr (13Y) 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.
+8.2%
Revenue +8.9%/yr
FY21 3.9B TWD
FY22 4.1B TWD
FY23 4.9B TWD
FY24 5.2B TWD
FY25 5.5B TWD
Net income +28.5%/yr
FY21 77.0M TWD
FY22 13.5M TWD
FY23 57.1M TWD
FY24 141M TWD
FY25 210M TWD
Character of growth · EPS growth decomposed (2014-2025) −2.6 % p.a.
Revenue per share +5.5 pp

of which total revenue +10.0 pp · buybacks/dilution −4.5 pp

EBIT margin −6.2 pp
Tax rate −0.6 pp
Residual (interest, one-offs) −1.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

2630 screens 62% overvalued. Compare with General Electric Company →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Air Asia Co Fair Value". https://www.fairvalue-calculator.com/stock/2630

Peer Group

Aerospace & Defense · 226 stocks

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.

Quality Score 51 · Below median
Fair Value upside −62% · Below median
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 3% · Bottom 25%
Revenue growth -13% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 53.6× · Pricier than median
P/B 3.16× · Cheaper than median
P/S (TTM) 2.12× · Cheaper than median
P/FCF 1.5× · Cheaper than 75% of peers
EV/EBITDA 31.8× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 46
PAST 23 · sector 38
HEALTH 97 · sector 94
DIVIDEND 0 · sector 15

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €213.25 €86.20 -60%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare Air Asia Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Air Asia Co (2630) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 18.27 TWD versus a price of 48.30 TWD, about −62% (overvalued).
What is the fair value of 2630?
Our model-based fair value for Air Asia Co is 18.27 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 48.30 TWD.
What is the quality score of 2630?
Air Asia Co has a Quality Score of 51/100. 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 revenue of Air Asia Co (2630)?
Air Asia Co reported trailing-twelve-month revenue of about 5.3B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2630?
The net profit margin of Air Asia Co is about 3.7%, meaning it keeps roughly 3.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Air Asia Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.