As of 2025-05-10, the Intrinsic Value of Far Eastern New Century Corp (1402.TW) is 169.74 TWD. This 1402.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.45 TWD, the upside of Far Eastern New Century Corp is 392.70%.
The range of the Intrinsic Value is 73.04 - 1,467.58 TWD
Based on its market price of 34.45 TWD and our intrinsic valuation, Far Eastern New Century Corp (1402.TW) is undervalued by 392.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.04 - 1,467.58 | 169.74 | 392.7% |
| DCF (Growth 10y) | 117.90 - 1,966.32 | 246.44 | 615.4% |
| DCF (EBITDA 5y) | 32.53 - 49.35 | 43.07 | 25.0% |
| DCF (EBITDA 10y) | 63.41 - 91.80 | 79.68 | 131.3% |
| Fair Value | 9.37 - 9.37 | 9.37 | -72.80% |
| P/E | 23.28 - 69.84 | 35.82 | 4.0% |
| EV/EBITDA | 4.38 - 43.52 | 26.10 | -24.2% |
| EPV | 23.06 - 49.32 | 36.19 | 5.0% |
| DDM - Stable | 21.72 - 144.20 | 82.96 | 140.8% |
| DDM - Multi | 100.87 - 502.40 | 166.13 | 382.2% |
| Market Cap (mil) | 184,406.72 |
| Beta | 0.67 |
| Outstanding shares (mil) | 5,352.88 |
| Enterprise Value (mil) | 417,323.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.40% |
| Cost of Debt | 4.25% |
| WACC | 4.60% |