As of 2025-05-16, the Intrinsic Value of Universal Inc (1325.TW) is (23.51) TWD. This 1325.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.95 TWD, the upside of Universal Inc is -181.20%.
The range of the Intrinsic Value is (190.68) - (10.84) TWD
Based on its market price of 28.95 TWD and our intrinsic valuation, Universal Inc (1325.TW) is overvalued by 181.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (190.68) - (10.84) | (23.51) | -181.2% |
| DCF (Growth 10y) | (7.86) - (127.80) | (16.43) | -156.8% |
| DCF (EBITDA 5y) | (2.30) - (9.79) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (2.15) - (6.19) | (1,234.50) | -123450.0% |
| Fair Value | -15.11 - -15.11 | -15.11 | -152.19% |
| P/E | (9.16) - (8.75) | (9.59) | -133.1% |
| EV/EBITDA | 3.99 - 3.05 | 3.14 | -89.1% |
| EPV | (3.68) - (8.78) | (6.23) | -121.5% |
| DDM - Stable | (7.99) - (135.75) | (71.87) | -348.2% |
| DDM - Multi | (0.12) - (1.49) | (0.22) | -100.8% |
| Market Cap (mil) | 2,468.86 |
| Beta | 1.35 |
| Outstanding shares (mil) | 85.28 |
| Enterprise Value (mil) | 1,971.98 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.85% |
| Cost of Debt | 10.33% |
| WACC | 6.85% |