As of 2025-06-03, the Intrinsic Value of Yi Jinn Industrial Co Ltd (1457.TW) is 22.33 TWD. This 1457.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.45 TWD, the upside of Yi Jinn Industrial Co Ltd is 28.00%.
The range of the Intrinsic Value is (3.34) - 837.83 TWD
Based on its market price of 17.45 TWD and our intrinsic valuation, Yi Jinn Industrial Co Ltd (1457.TW) is undervalued by 28.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.34) - 837.83 | 22.33 | 28.0% |
| DCF (Growth 10y) | 5.02 - 1,104.54 | 38.72 | 121.9% |
| DCF (EBITDA 5y) | (0.12) - 15.06 | 6.10 | -65.1% |
| DCF (EBITDA 10y) | 7.54 - 38.62 | 19.75 | 13.2% |
| Fair Value | 32.64 - 32.64 | 32.64 | 87.02% |
| P/E | 19.10 - 26.12 | 22.47 | 28.8% |
| EV/EBITDA | (19.23) - (11.65) | (14.83) | -185.0% |
| EPV | (21.84) - (9.29) | (15.57) | -189.2% |
| DDM - Stable | 12.59 - 47.00 | 29.80 | 70.7% |
| DDM - Multi | 34.30 - 104.38 | 52.23 | 199.3% |
| Market Cap (mil) | 4,216.29 |
| Beta | 0.55 |
| Outstanding shares (mil) | 241.62 |
| Enterprise Value (mil) | 11,721.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.57% |
| Cost of Debt | 8.91% |
| WACC | 7.78% |