As of 2025-07-04, the Intrinsic Value of Fortune Electric Co Ltd (1519.TW) is 407.08 TWD. This 1519.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 576.00 TWD, the upside of Fortune Electric Co Ltd is -29.30%.
The range of the Intrinsic Value is 283.63 - 770.92 TWD
Based on its market price of 576.00 TWD and our intrinsic valuation, Fortune Electric Co Ltd (1519.TW) is overvalued by 29.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 283.63 - 770.92 | 407.08 | -29.3% |
| DCF (Growth 10y) | 501.86 - 1,380.04 | 725.36 | 25.9% |
| DCF (EBITDA 5y) | 313.73 - 474.83 | 386.73 | -32.9% |
| DCF (EBITDA 10y) | 444.27 - 687.04 | 550.95 | -4.3% |
| Fair Value | 396.00 - 396.00 | 396.00 | -31.25% |
| P/E | 239.50 - 278.19 | 259.02 | -55.0% |
| EV/EBITDA | 178.55 - 262.84 | 215.71 | -62.6% |
| EPV | 87.40 - 113.61 | 100.50 | -82.6% |
| DDM - Stable | 166.19 - 629.78 | 397.98 | -30.9% |
| DDM - Multi | 375.04 - 1,120.77 | 563.98 | -2.1% |
| Market Cap (mil) | 165,404.16 |
| Beta | 1.71 |
| Outstanding shares (mil) | 287.16 |
| Enterprise Value (mil) | 161,468.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.97% |
| Cost of Debt | 4.25% |
| WACC | 7.95% |