EN DE

Evergreen Aviation Technologies Corporation (2645) Fair Value & Analysis

Industrials · TW · Market cap 72.5B TWD

EA Evergreen Aviation Technologies Corporation 2645 · TW
Price193.00 TWD
Fair Value114.64 TWD
Upside-40.6%
Quality74/100
Watch Evergreen Aviation Technologies Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.1% net margin
Low debt · generates free cash flow
2.56% dividend yield
Ranks above peers (11/14)
Wide moat 68/100
Evidence: High Range 85.98 TWD – 143.30 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −16.3% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (143.30 TWD). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

251.50 TWD 55.87 TWD Fair Value 114.64 TWD Feb 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

54‑month range 55.87 TWD – 251.50 TWD · fair‑value band 85.98 TWD – 143.30 TWD · the 193.00 TWD price screens above the 114.64 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Evergreen Aviation Technologies Corporation (2645) currently trades at 193.00 TWD, while our model-based Fair Value estimate is 114.64 TWD, implying the stock looks roughly 40.6% overvalued today. The Quality Score stands at 74/100 (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, Evergreen Aviation Technologies Corporation generated revenue of 18.7B TWD at a net margin of 13.1%. Revenue grew 13.1% year over year. It earns a return on equity of 19.8%. Net debt stands at 2.0B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 85.98 TWD (bear case) to 143.30 TWD (bull case); at 193.00 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 13% below its 52-week high and 97% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -59% fair-value upside, at -41%, 2645 screens cheaper 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 BearBaseBull Evidence
Highest evidence
Growth DCF 101.10 TWD 161.28 TWD 257.24 TWD 80
Residual Income 36.37 TWD 47.87 TWD 132.26 TWD 76
Rev-Margin DCF 76.12 TWD 117.66 TWD 167.83 TWD 74
All 24 models by family
DCF Models
FCF DCF 100.30 TWD 161.92 TWD 260.63 TWD 38
Owner Earnings 77.47 TWD 124.37 TWD 199.50 TWD 31
5Y Revenue Exit 76.12 TWD 117.46 TWD 170.63 TWD 39
5Y EBITDA Exit 95.40 TWD 154.85 TWD 225.70 TWD 41
5Y P/E Exit 88.32 TWD 141.13 TWD 197.98 TWD 38
10Y Revenue Exit 81.83 TWD 122.47 TWD 178.52 TWD 36
10Y EBITDA Exit 96.24 TWD 148.95 TWD 221.99 TWD 37
10Y P/E Exit 91.67 TWD 139.23 TWD 200.11 TWD 35
Earnings-Based
Graham-Dodd 37.12 TWD 136.11 TWD 183.75 TWD 54
Lynch FV 32.48 TWD 46.40 TWD 60.32 TWD 50
PEG = 1.0 32.48 TWD 46.40 TWD 60.32 TWD 46
EPV 67.84 TWD 78.36 TWD 87.57 TWD 59
Multiples
P/E Multiple 85.98 TWD 114.64 TWD 143.30 TWD 63
P/S Multiple 69.60 TWD 92.80 TWD 116.00 TWD 58
P/B Multiple 69.60 TWD 92.80 TWD 116.00 TWD 55
EV/EBIT 106.87 TWD 140.93 TWD 174.98 TWD 53
EV/EBITDA 102.55 TWD 135.17 TWD 167.78 TWD 54
EV/Revenue 65.87 TWD 92.07 TWD 118.28 TWD 43
Asset-Based
NCAV (Graham) 18.10 TWD 24.26 TWD 36.21 TWD 50
Growth DCF
Growth DCF 101.10 TWD 161.28 TWD 257.24 TWD 80
Rev-Margin DCF 76.12 TWD 117.66 TWD 167.83 TWD 74
Economic Profit
Residual Income 36.37 TWD 47.87 TWD 132.26 TWD 76
ROIC Compounder 74.10 TWD 94.96 TWD 120.75 TWD 72
Growth Earnings
Growth-Adj P/E 60.94 TWD 87.06 TWD 113.18 TWD 68

Widest divergence: DCF Models (139.23 TWD) versus Asset-Based (24.26 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 18.7B TWD
Revenue growth (YoY) +13.1%
Net margin 13.1%
Return on equity 19.8%
Free cash flow 3.0B TWD FY2025
P/E ratio 30.6
More key figures
Operating margin 23.8%
EPS (TTM) 5.44 TWD
Dividend yield 3.0%
EPS growth (YoY) +73.6%
Net debt 2.0B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 72 · Market factors (momentum, volatility) 72

Profitability 50
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 77
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 71
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

Evergreen Aviation Technologies Corporation provides aircraft maintenance services to airline partners in Taiwan and internationally. The company's services include ramp maintenance and aircraft on ground (AOG) services. It also offers heavy maintenance visits and base services, aircraft conversion, and component line replacement unit overhauls.

Full company description

Evergreen Aviation Technologies Corporation provides aircraft maintenance services to airline partners in Taiwan and internationally. The company's services include ramp maintenance and aircraft on ground (AOG) services. It also offers heavy maintenance visits and base services, aircraft conversion, and component line replacement unit overhauls. Evergreen Aviation Technologies Corporation was founded in 1991 and is based in Taoyuan City, Taiwan. Evergreen Aviation Technologies Corporation operates as a subsidiary of EVA Airways Corp.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Evergreen Aviation Technologies Corporation reported revenue of 18.2B TWD in FY2025 versus 9.6B TWD in FY2021, a compound +17.3%/yr. Reported net income was 2.0B TWD in FY2025, compounding +23.4%/yr from FY2021.

Growth Quality 94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
18.2B TWD
Latest YoY
+11.6%
Avg. growth/yr (3Y)
+15.3%
Avg. growth/yr (5Y)
+11.2%
Avg. growth/yr (6Y)
−14.5%
Revenue +17.3%/yr
FY21 9.6B TWD
FY22 11.8B TWD
FY23 14.8B TWD
FY24 16.3B TWD
FY25 18.2B TWD
Net income +23.4%/yr
FY21 881M TWD
FY22 1.6B TWD
FY23 1.8B TWD
FY24 1.8B TWD
FY25 2.0B TWD

2645 screens 41% 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). "Evergreen Aviation Technologies Corporation Fair Value". https://www.fairvalue-calculator.com/stock/2645

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 74 · Top 25%
Fair Value upside −41% · Above median
Return on equity (TTM) 20% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 2.6% · Top 25%
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 35.6× · Cheaper than median
P/B 5.34× · Pricier than median
P/S (TTM) 3.87× · Pricier than median
P/FCF 0.7× · Cheaper than 75% of peers
EV/EBITDA 18.1× · Cheaper 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 66 · sector 46
PAST 79 · sector 38
HEALTH 87 · sector 94
DIVIDEND 51 · 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 23, 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 Evergreen Aviation Technologies Corporation 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 Evergreen Aviation Technologies Corporation (2645) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 114.64 TWD versus a price of 193.00 TWD, about −41% (overvalued).
What is the fair value of 2645?
Our model-based fair value for Evergreen Aviation Technologies Corporation is 114.64 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 193.00 TWD.
What is the quality score of 2645?
Evergreen Aviation Technologies Corporation has a Quality Score of 74/100. 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 Evergreen Aviation Technologies Corporation (2645)?
Evergreen Aviation Technologies Corporation reported trailing-twelve-month revenue of about 18.7B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2645?
The net profit margin of Evergreen Aviation Technologies Corporation is about 13.1%, meaning it keeps roughly 13.1% of revenue as net income. Based on the latest reported figures.
Does Evergreen Aviation Technologies Corporation pay a dividend?
Evergreen Aviation Technologies Corporation currently shows a dividend yield of about 2.99% relative to its recent price (as of Jul 23, 2026).

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 Evergreen Aviation Technologies Corporation 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.