As of 2025-06-02, the Intrinsic Value of Yonyu Plastics Co Ltd (1323.TW) is 17.96 TWD. This 1323.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.80 TWD, the upside of Yonyu Plastics Co Ltd is -13.60%.
The range of the Intrinsic Value is 9.17 - 66.89 TWD
Based on its market price of 20.80 TWD and our intrinsic valuation, Yonyu Plastics Co Ltd (1323.TW) is overvalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.17 - 66.89 | 17.96 | -13.6% |
| DCF (Growth 10y) | 11.98 - 77.75 | 22.11 | 6.3% |
| DCF (EBITDA 5y) | 10.95 - 22.82 | 16.36 | -21.3% |
| DCF (EBITDA 10y) | 13.04 - 28.92 | 19.76 | -5.0% |
| Fair Value | 41.19 - 41.19 | 41.19 | 98.02% |
| P/E | 20.66 - 34.61 | 26.96 | 29.6% |
| EV/EBITDA | 3.15 - 20.83 | 11.04 | -46.9% |
| EPV | 6.24 - 20.14 | 13.19 | -36.6% |
| DDM - Stable | 26.16 - 85.28 | 55.72 | 167.9% |
| DDM - Multi | 36.12 - 91.84 | 51.88 | 149.4% |
| Market Cap (mil) | 1,898.42 |
| Beta | 0.19 |
| Outstanding shares (mil) | 91.27 |
| Enterprise Value (mil) | 2,557.23 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.40% |
| Cost of Debt | 8.91% |
| WACC | 6.73% |