As of 2025-05-30, the Intrinsic Value of Formosa Taffeta Co Ltd (1434.TW) is 42.63 TWD. This 1434.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.25 TWD, the upside of Formosa Taffeta Co Ltd is 162.30%.
The range of the Intrinsic Value is 27.31 - 89.03 TWD
Based on its market price of 16.25 TWD and our intrinsic valuation, Formosa Taffeta Co Ltd (1434.TW) is undervalued by 162.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.31 - 89.03 | 42.63 | 162.3% |
| DCF (Growth 10y) | 43.52 - 129.76 | 65.01 | 300.1% |
| DCF (EBITDA 5y) | 24.10 - 34.78 | 30.30 | 86.5% |
| DCF (EBITDA 10y) | 37.98 - 54.32 | 46.98 | 189.1% |
| Fair Value | 22.23 - 22.23 | 22.23 | 36.79% |
| P/E | 14.38 - 17.49 | 15.60 | -4.0% |
| EV/EBITDA | 8.69 - 14.68 | 12.18 | -25.1% |
| EPV | 8.46 - 12.15 | 10.31 | -36.6% |
| DDM - Stable | 10.97 - 39.70 | 25.33 | 55.9% |
| DDM - Multi | 41.56 - 111.34 | 59.88 | 268.5% |
| Market Cap (mil) | 27,375.72 |
| Beta | 0.39 |
| Outstanding shares (mil) | 1,684.66 |
| Enterprise Value (mil) | 35,044.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.85% |
| Cost of Debt | 4.25% |
| WACC | 5.28% |