As of 2025-06-04, the Intrinsic Value of Hua Yu Lien Development Co Ltd (1436.TW) is 271.82 TWD. This 1436.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.50 TWD, the upside of Hua Yu Lien Development Co Ltd is 131.30%.
The range of the Intrinsic Value is 167.63 - 435.49 TWD
Based on its market price of 117.50 TWD and our intrinsic valuation, Hua Yu Lien Development Co Ltd (1436.TW) is undervalued by 131.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.63 - 435.49 | 271.82 | 131.3% |
| DCF (Growth 10y) | (101.99) - (34.80) | (75.65) | -164.4% |
| DCF (EBITDA 5y) | (85.96) - 14.57 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (67.75) - 31.23 | (1,234.50) | -123450.0% |
| Fair Value | 475.82 - 475.82 | 475.82 | 304.96% |
| P/E | 168.15 - 240.02 | 188.41 | 60.3% |
| EV/EBITDA | 96.68 - 312.93 | 179.60 | 52.9% |
| EPV | 124.10 - 178.14 | 151.12 | 28.6% |
| DDM - Stable | 154.88 - 317.99 | 236.44 | 101.2% |
| DDM - Multi | 158.39 - 261.03 | 197.85 | 68.4% |
| Market Cap (mil) | 15,090.52 |
| Beta | 0.52 |
| Outstanding shares (mil) | 128.43 |
| Enterprise Value (mil) | 25,187.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.25% |
| WACC | 5.99% |