As of 2025-07-07, the Intrinsic Value of China General Plastics Corp (1305.TW) is 2.67 TWD. This 1305.TW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.10 TWD, the upside of China General Plastics Corp is -73.50%.
The range of the Intrinsic Value is 0.81 - 11.16 TWD
Based on its market price of 10.10 TWD and our intrinsic valuation, China General Plastics Corp (1305.TW) is overvalued by 73.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (36.37) - (13.08) | (15.54) | -253.8% |
| DCF (Growth 10y) | (11.25) - (17.44) | (11.94) | -218.2% |
| DCF (EBITDA 5y) | 0.81 - 11.16 | 2.67 | -73.5% |
| DCF (EBITDA 10y) | (0.71) - 11.62 | 1.86 | -81.6% |
| Fair Value | -8.15 - -8.15 | -8.15 | -180.67% |
| P/E | (23.50) - (22.36) | (22.28) | -320.6% |
| EV/EBITDA | (13.07) - 7.04 | (3.76) | -137.3% |
| EPV | (30.10) - (43.93) | (37.01) | -466.5% |
| DDM - Stable | (12.60) - (54.77) | (33.68) | -433.5% |
| DDM - Multi | (0.93) - (3.19) | (1.44) | -114.3% |
| Market Cap (mil) | 5,868.60 |
| Beta | 0.67 |
| Outstanding shares (mil) | 581.05 |
| Enterprise Value (mil) | 10,910.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.36% |
| Cost of Debt | 5.50% |
| WACC | 6.89% |