Drewloong Precision Inc (4572) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Drewloong Precision Inc stock TWD 45.17, price TWD 117, that is 61.2% below the price, quality 51 out of 100. Rating: strongly overvalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 7, 2026.
How to read this chart
60‑month range 73.59 TWD – 175.84 TWD · fair‑value band 33.88 TWD – 60.96 TWD · the 116.50 TWD price screens above the 45.17 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Drewloong Precision in your weekly email
Every Wednesday you see whether Drewloong Precision 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.
Drewloong Precision, Inc. engages in the manufacturing, processing, and trading of aerospace components and special molds and jigs in Taiwan, the United States, France, and internationally. The company provides aero structural parts, aircraft engine parts, landing gear parts, and special tools.
Show moreShow less
The company was founded in 1979 and is headquartered in Kaohsiung City, Taiwan.
Stock analysis
Drewloong Precision Inc (4572) currently trades at 116.50 TWD, while our model-based Fair Value estimate is 45.17 TWD, 61% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 56.93 TWD per share, and 1 of the 25 models we run sit above the 116.50 TWD price.
Bear case: the Asset-Based group reads lowest at 22.51 TWD, and 24 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 33.88 TWD (bear) to 60.96 TWD (bull), the price of 116.50 TWD sits above 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 51/100 (solid quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Drewloong Precision Inc reported revenue of 671M TWD in FY2025 versus 404M TWD in FY2021, a compound +13.5%/yr. Reported net income was 120M TWD in FY2025, compounding +22.3%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 4.7B TWD (≈ $142M) Micro · P/E ratio 32.3 · P/S ratio 5.78 · EPS (TTM) 3.61 TWD · Dividend yield 4.3% · Net margin 17.9% · Return on equity 11.6% · Return on assets (EBIT) 8.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −23% fair-value upside, at −61%, 4572 screens richer than that median.
Fair Value models
Bear33.88 TWDFair Value 45.17 TWDBull60.96 TWD
Price 116.50 TWD · Downside -61.2%
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.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.
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
−23.0%
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.
+1.8%
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.
+13.9%
Start year 2020 (pandemic). Over 10 years: +3.7% a year
Revenue growth 10 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.
+3.7%
’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. 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.
≈ +21.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +17.5%
Dividend (yield on the price)4.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 17.5% / −2.7%
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.13% → 21%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 1.34 per share, median 4.29 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
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).
+50.7%
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 +48.3% a year for the price.
Compare Drewloong Precision Inc with another stock
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.Aerospace & Defense · 238 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−61.2% · Below median
Profitability
Return on equity (12 months)11.6% · Above median
Return on assets4.1% · Below median
Net margin (12 months)31.5% · Top 25%
Operating margin (12 months)8.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)23.8% · Above median
Dividend yield (12 months)4.3% · Top 25%
Valuation Multiplesvs Aerospace & Defense 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 Drewloong Precision Inc (4572) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 45.17 TWD versus a price of 116.50 TWD, about 61% lower (overvalued).
What is the fair value of 4572?
Our model-based fair value for Drewloong Precision Inc is 45.17 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 116.50 TWD.
What is the quality score of 4572?
Drewloong Precision Inc 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 price target for Drewloong Precision Inc (4572)?
Our model-based price target is the fair value of 45.17 TWD (as of Nov 7, 2026) from 25 valuation models. Cautious scenario 33.88 TWD, optimistic scenario 60.96 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Drewloong Precision Inc stock forecast for 2026?
Our models put fair value at 45.17 TWD, about 61% lower versus a price of 116.50 TWD (overvalued). Cautious scenario 33.88 TWD, optimistic scenario 60.96 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Drewloong Precision Inc (4572)?
Drewloong Precision Inc reported trailing-twelve-month revenue of about 737M TWD (latest available figure, as of Nov 7, 2026).
Does Drewloong Precision Inc pay a dividend?
Drewloong Precision Inc currently shows a dividend yield of 4.29% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Drewloong Precision Inc (4572) and when is the ex-dividend date?
Drewloong Precision Inc pays a dividend of 5.00 TWD per share a year, a dividend yield of 4.3%. The last ex-dividend date was Jul 16, 2026. A dividend has been paid every year since at least 2019. The payout ratio is 139% of earnings. Free cash flow covers the dividend 0.18 times. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What growth is priced into Drewloong Precision Inc (4572)?
For today's price to be fair in a discounted-cash-flow model, Drewloong Precision Inc would have to grow free cash flow by +50.7 % 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 +13.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 4572 use?
Our models discount Drewloong Precision Inc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.32, 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 Drewloong Precision Inc that is +50.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Drewloong Precision Inc (4572) delivered so far?
Over the past 5 years revenue at Drewloong Precision Inc grew +13.9 % a year. The price currently implies free-cash-flow growth of +50.7 % per 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 Drewloong Precision Inc (4572) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Drewloong Precision Inc (+50.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Drewloong Precision Inc (4572)?
The free-cash-flow yield on the price is 0.75 %: that much free cash flow Drewloong Precision 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 Drewloong Precision Inc (4572)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Drewloong Precision Inc it is 45.17 TWD per share (as of Nov 7, 2026), against a price of 116.50 TWD. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Drewloong Precision Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 4572 trades above its calculated fair value: price 116.50 TWD, fair value 45.17 TWD, a gap of about −61% (overvalued). 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 4572?
No. The price is what the market pays today (116.50 TWD); the fair value is what the company's own numbers justify (45.17 TWD). For Drewloong Precision Inc the two are 71.33 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Drewloong Precision Inc worth?
The market values Drewloong Precision Inc at about 4.7B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 116.50 TWD; our models calculate a fair value of 45.17 TWD per share.
What do the bullish and bearish scenarios say about 4572?
Our models span a range for Drewloong Precision Inc: cautious scenario 33.88 TWD, base 45.17 TWD, optimistic 60.96 TWD per share (as of Nov 7, 2026, price 116.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4572?
Drewloong Precision Inc trades at a price-to-earnings ratio of 32.3 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 45.17 TWD is built from several models across several years. Other multiples: P/B 2.3, P/S 6.3, EV/EBITDA 24.0.
How solid is the balance sheet of Drewloong Precision Inc (4572)?
Balance-sheet figures for Drewloong Precision Inc (as of Nov 7, 2026): return on equity 11.6%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 4572 from its 52-week high?
Drewloong Precision Inc trades at 116.50 TWD, about 24% below its 52-week high of 152.84 TWD and 4% above the low of 111.50 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 45.17 TWD is for.
Which stocks are comparable to Drewloong Precision Inc?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Lockheed Martin Corporation, 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 Drewloong Precision Inc stock attractive at the current price?
The data as of Nov 7, 2026: price 116.50 TWD, calculated fair value 45.17 TWD (−61%), Quality Score 51/100, from 25 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 4572 calculated?
We run Drewloong Precision Inc through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 45.17 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Drewloong Precision 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 Drewloong Precision Inc (4572)?
The closing price on Nov 9, 2026 was 116.50 TWD. Our model-based fair value is 45.17 TWD, about 61% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Drewloong Precision Inc right now?
The price sits above even our optimistic bull case (60.96 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.
Where does the earnings growth of Drewloong Precision Inc (4572) come from?
Earnings per share at Drewloong Precision Inc grew +3.7 % a year from 2015 to 2025. Broken into its drivers: revenue per share +2.5 %, EBIT margin −0.2 %, tax rate +0.3 %, residual (interest, one-offs) +1.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Drewloong Precision Inc
How large is the market capitalisation of Drewloong Precision Inc (4572)?
The market capitalisation of Drewloong Precision Inc is 4.7B TWD (≈ $142M). 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 Drewloong Precision Inc (4572)?
The price-to-sales ratio of Drewloong Precision Inc is 5.78 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Drewloong Precision Inc (4572)?
Earnings per share at Drewloong Precision Inc are 3.61 TWD (price ÷ EPS = P/E 32.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Drewloong Precision Inc (4572)?
The dividend yield of Drewloong Precision Inc is 4.3% (payout 139%). 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 Drewloong Precision Inc (4572)?
The net margin of Drewloong Precision Inc is 17.9% (fiscal year 2025). 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 Drewloong Precision Inc (4572)?
The return on equity (ROE) of Drewloong Precision Inc is 11.6% (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 Drewloong Precision Inc (4572)?
On an EBIT basis the return on assets of Drewloong Precision Inc is 8.3% (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 Drewloong Precision Inc (4572)?
The operating margin of Drewloong Precision Inc is 8.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Drewloong Precision Inc (4572)?
Revenue at Drewloong Precision Inc is growing +23.8% versus a year earlier (3y avg +1.8%). 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 Drewloong Precision Inc (4572)?
Earnings per share at Drewloong Precision Inc are growing +250% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Drewloong Precision Inc (4572) carry?
The net debt of Drewloong Precision Inc is 198M TWD (fiscal year 2025, ≈ 5.6 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 Drewloong Precision Inc in the live analysis
One click puts Drewloong Precision Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026