As of 2026-04-05, the Intrinsic Value of Lien Hwa Industrial Holdings Corp (1229.TW) is 40.18 TWD. This 1229.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.95 TWD, the upside of Lien Hwa Industrial Holdings Corp is -10.60%.
The range of the Intrinsic Value is 19.87 - 316.38 TWD
Based on its market price of 44.95 TWD and our intrinsic valuation, Lien Hwa Industrial Holdings Corp (1229.TW) is overvalued by 10.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.87 - 316.38 | 40.18 | -10.6% |
| DCF (Growth 10y) | 32.53 - 460.61 | 61.94 | 37.8% |
| DCF (EBITDA 5y) | 13.51 - 20.78 | 17.40 | -61.3% |
| DCF (EBITDA 10y) | 21.83 - 32.90 | 27.51 | -38.8% |
| Fair Value | 23.86 - 23.86 | 23.86 | -46.92% |
| P/E | 42.03 - 52.64 | 45.40 | 1.0% |
| EV/EBITDA | 3.56 - 14.22 | 8.77 | -80.5% |
| EPV | 7.92 - 11.90 | 9.91 | -78.0% |
| DDM - Stable | 48.82 - 658.57 | 353.70 | 686.9% |
| DDM - Multi | 92.34 - 928.46 | 165.16 | 267.4% |
| Market Cap (mil) | 80,728.40 |
| Beta | 0.28 |
| Outstanding shares (mil) | 1,795.96 |
| Enterprise Value (mil) | 89,541.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.38% |
| Cost of Debt | 4.25% |
| WACC | 5.20% |