As of 2026-08-30, the Intrinsic Value of Tah Hsin Industrial Corp (1315.TW) is 52.24 TWD. This 1315.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.50 TWD, the upside of Tah Hsin Industrial Corp is -20.20%.
The range of the Intrinsic Value is 38.66 - 138.78 TWD
Based on its market price of 65.50 TWD and our intrinsic valuation, Tah Hsin Industrial Corp (1315.TW) is overvalued by 20.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.66 - 138.78 | 52.24 | -20.2% |
| DCF (Growth 10y) | 37.20 - 117.31 | 48.14 | -26.5% |
| DCF (EBITDA 5y) | 38.75 - 51.98 | 43.41 | -33.7% |
| DCF (EBITDA 10y) | 42.09 - 58.41 | 47.88 | -26.9% |
| Fair Value | 37.04 - 37.04 | 37.04 | -43.45% |
| P/E | 17.64 - 29.38 | 20.85 | -68.2% |
| EV/EBITDA | (17.18) - 59.54 | 11.02 | -83.2% |
| EPV | (9.06) - (18.83) | (13.94) | -121.3% |
| DDM - Stable | 23.68 - 188.74 | 106.21 | 62.2% |
| DDM - Multi | 40.59 - 251.35 | 69.87 | 6.7% |
| Market Cap (mil) | 6,491.05 |
| Beta | 0.12 |
| Outstanding shares (mil) | 99.10 |
| Enterprise Value (mil) | 4,701.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.54% |
| Cost of Debt | 5.50% |
| WACC | 5.53% |