As of 2025-06-03, the Intrinsic Value of De Licacy Industrial Co Ltd (1464.TW) is 11.73 TWD. This 1464.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.30 TWD, the upside of De Licacy Industrial Co Ltd is -11.80%.
The range of the Intrinsic Value is 3.23 - 40.48 TWD
Based on its market price of 13.30 TWD and our intrinsic valuation, De Licacy Industrial Co Ltd (1464.TW) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.23 - 40.48 | 11.73 | -11.8% |
| DCF (Growth 10y) | 6.59 - 47.00 | 15.84 | 19.1% |
| DCF (EBITDA 5y) | 25.66 - 35.50 | 32.01 | 140.7% |
| DCF (EBITDA 10y) | 29.04 - 41.44 | 36.58 | 175.0% |
| Fair Value | 25.88 - 25.88 | 25.88 | 94.59% |
| P/E | 13.64 - 29.90 | 19.32 | 45.3% |
| EV/EBITDA | 21.30 - 38.55 | 30.45 | 128.9% |
| EPV | (12.83) - (12.50) | (12.67) | -195.2% |
| DDM - Stable | 10.62 - 33.93 | 22.27 | 67.5% |
| DDM - Multi | 17.50 - 42.74 | 24.75 | 86.1% |
| Market Cap (mil) | 5,421.61 |
| Beta | 0.98 |
| Outstanding shares (mil) | 407.64 |
| Enterprise Value (mil) | 11,220.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.79% |
| Cost of Debt | 4.25% |
| WACC | 4.76% |