As of 2025-07-07, the Intrinsic Value of Honmyue Enterprise Co Ltd (1474.TW) is 8.08 TWD. This 1474.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.60 TWD, the upside of Honmyue Enterprise Co Ltd is -35.90%.
The range of the Intrinsic Value is 4.64 - 17.35 TWD
Based on its market price of 12.60 TWD and our intrinsic valuation, Honmyue Enterprise Co Ltd (1474.TW) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.64 - 17.35 | 8.08 | -35.9% |
| DCF (Growth 10y) | 5.09 - 16.61 | 8.23 | -34.7% |
| DCF (EBITDA 5y) | 13.06 - 20.40 | 15.38 | 22.1% |
| DCF (EBITDA 10y) | 12.36 - 20.27 | 15.00 | 19.1% |
| Fair Value | 9.53 - 9.53 | 9.53 | -24.37% |
| P/E | 6.73 - 11.02 | 8.72 | -30.8% |
| EV/EBITDA | 9.86 - 23.34 | 14.57 | 15.7% |
| EPV | (11.88) - (14.67) | (13.28) | -205.4% |
| DDM - Stable | 3.41 - 10.90 | 7.15 | -43.2% |
| DDM - Multi | 7.68 - 19.50 | 11.07 | -12.1% |
| Market Cap (mil) | 1,636.74 |
| Beta | 0.74 |
| Outstanding shares (mil) | 129.90 |
| Enterprise Value (mil) | 2,093.63 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.25% |
| WACC | 6.06% |