As of 2025-06-03, the Intrinsic Value of Chang Ho Fibre Corp (1468.TW) is 15.15 TWD. This 1468.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.15 TWD, the upside of Chang Ho Fibre Corp is 7.10%.
The range of the Intrinsic Value is 9.72 - 29.47 TWD
Based on its market price of 14.15 TWD and our intrinsic valuation, Chang Ho Fibre Corp (1468.TW) is undervalued by 7.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.72 - 29.47 | 15.15 | 7.1% |
| DCF (Growth 10y) | 11.13 - 30.62 | 16.53 | 16.8% |
| DCF (EBITDA 5y) | 13.22 - 24.52 | 18.73 | 32.4% |
| DCF (EBITDA 10y) | 15.82 - 29.37 | 22.19 | 56.8% |
| Fair Value | 23.58 - 23.58 | 23.58 | 66.66% |
| P/E | 16.55 - 19.97 | 18.46 | 30.5% |
| EV/EBITDA | 7.28 - 16.24 | 11.96 | -15.5% |
| EPV | (7.48) - (8.77) | (8.12) | -157.4% |
| DDM - Stable | 8.84 - 28.22 | 18.53 | 31.0% |
| DDM - Multi | 15.44 - 39.19 | 22.26 | 57.3% |
| Market Cap (mil) | 2,269.80 |
| Beta | 0.54 |
| Outstanding shares (mil) | 160.41 |
| Enterprise Value (mil) | 2,849.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.24% |
| Cost of Debt | 4.25% |
| WACC | 6.17% |