As of 2025-06-04, the Intrinsic Value of Tainan Spinning Co Ltd (1440.TW) is 1.62 TWD. This 1440.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 13.25 TWD, the upside of Tainan Spinning Co Ltd is -87.80%.
The range of the Intrinsic Value is (0.53) - 7.67 TWD
Based on its market price of 13.25 TWD and our intrinsic valuation, Tainan Spinning Co Ltd (1440.TW) is overvalued by 87.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.35) - 3.07 | (0.94) | -107.1% |
| DCF (Growth 10y) | (0.53) - 7.67 | 1.62 | -87.8% |
| DCF (EBITDA 5y) | 2.26 - 9.00 | 4.26 | -67.8% |
| DCF (EBITDA 10y) | 3.05 - 11.19 | 5.54 | -58.2% |
| Fair Value | -8.42 - -8.42 | -8.42 | -163.56% |
| P/E | (5.01) - (3.64) | (4.55) | -134.3% |
| EV/EBITDA | (3.00) - (0.37) | (1.80) | -113.6% |
| EPV | (9.08) - (11.13) | (10.11) | -176.3% |
| DDM - Stable | (2.97) - (8.76) | (5.87) | -144.3% |
| DDM - Multi | 3.83 - 9.01 | 5.40 | -59.2% |
| Market Cap (mil) | 21,952.87 |
| Beta | 0.68 |
| Outstanding shares (mil) | 1,656.82 |
| Enterprise Value (mil) | 29,665.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.70% |
| Cost of Debt | 5.50% |
| WACC | 6.71% |