As of 2025-05-23, the Intrinsic Value of Kwong Fong Industries Corp (1416.TW) is 0.50 TWD. This 1416.TW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 12.65 TWD, the upside of Kwong Fong Industries Corp is -96.10%.
The range of the Intrinsic Value is (1.11) - 3.10 TWD
Based on its market price of 12.65 TWD and our intrinsic valuation, Kwong Fong Industries Corp (1416.TW) is overvalued by 96.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (68.31) - (7.38) | (9.30) | -173.5% |
| DCF (Growth 10y) | (8.10) - (91.76) | (10.74) | -184.9% |
| DCF (EBITDA 5y) | (1.11) - 3.10 | 0.50 | -96.1% |
| DCF (EBITDA 10y) | (1.34) - 6.09 | 1.30 | -89.7% |
| Fair Value | 5.92 - 5.92 | 5.92 | -53.20% |
| P/E | 5.17 - 9.47 | 6.75 | -46.7% |
| EV/EBITDA | (2.67) - (0.20) | (1.66) | -113.1% |
| EPV | (4.10) - (3.58) | (3.84) | -130.4% |
| DDM - Stable | 11.69 - 89.23 | 50.46 | 298.9% |
| DDM - Multi | 24.32 - 138.05 | 40.74 | 222.1% |
| Market Cap (mil) | 2,344.55 |
| Beta | 0.67 |
| Outstanding shares (mil) | 185.34 |
| Enterprise Value (mil) | 3,183.16 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.53% |
| Cost of Debt | 13.02% |
| WACC | 7.74% |