As of 2025-08-06, the Intrinsic Value of Great Wall Enterprise Co Ltd (1210.TW) is 83.80 TWD. This 1210.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.10 TWD, the upside of Great Wall Enterprise Co Ltd is 34.90%.
The range of the Intrinsic Value is 64.87 - 115.56 TWD
Based on its market price of 62.10 TWD and our intrinsic valuation, Great Wall Enterprise Co Ltd (1210.TW) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.87 - 115.56 | 83.80 | 34.9% |
| DCF (Growth 10y) | 82.41 - 140.78 | 104.27 | 67.9% |
| DCF (EBITDA 5y) | 76.36 - 109.99 | 93.07 | 49.9% |
| DCF (EBITDA 10y) | 89.55 - 129.01 | 108.55 | 74.8% |
| Fair Value | 68.70 - 68.70 | 68.70 | 10.63% |
| P/E | 71.82 - 93.70 | 82.34 | 32.6% |
| EV/EBITDA | 57.02 - 99.65 | 78.37 | 26.2% |
| EPV | 24.83 - 38.21 | 31.52 | -49.2% |
| DDM - Stable | 39.38 - 86.01 | 62.69 | 1.0% |
| DDM - Multi | 64.60 - 112.62 | 82.37 | 32.6% |
| Market Cap (mil) | 55,565.22 |
| Beta | 0.27 |
| Outstanding shares (mil) | 894.77 |
| Enterprise Value (mil) | 71,362.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.13% |
| Cost of Debt | 4.25% |
| WACC | 5.32% |