As of 2025-07-20, the Intrinsic Value of Globe Industries Corp (1324.TW) is 16.14 TWD. This 1324.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.60 TWD, the upside of Globe Industries Corp is 39.10%.
The range of the Intrinsic Value is 11.28 - 38.72 TWD
Based on its market price of 11.60 TWD and our intrinsic valuation, Globe Industries Corp (1324.TW) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.28 - 38.72 | 16.14 | 39.1% |
| DCF (Growth 10y) | 12.24 - 39.83 | 17.17 | 48.0% |
| DCF (EBITDA 5y) | 9.08 - 16.29 | 12.79 | 10.2% |
| DCF (EBITDA 10y) | 10.32 - 18.02 | 14.07 | 21.3% |
| Fair Value | 0.28 - 0.28 | 0.28 | -97.60% |
| P/E | 0.14 - 2.24 | 1.05 | -90.9% |
| EV/EBITDA | 5.44 - 11.82 | 8.50 | -26.7% |
| EPV | 6.63 - 8.17 | 7.40 | -36.2% |
| DDM - Stable | 0.15 - 0.86 | 0.50 | -95.7% |
| DDM - Multi | 7.40 - 34.27 | 12.22 | 5.3% |
| Market Cap (mil) | 871.39 |
| Beta | 0.31 |
| Outstanding shares (mil) | 75.12 |
| Enterprise Value (mil) | 647.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.25% |
| Cost of Debt | 5.50% |
| WACC | 6.23% |