As of 2025-07-20, the Intrinsic Value of China Wire & Cable Co Ltd (1603.TW) is 45.90 TWD. This 1603.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.85 TWD, the upside of China Wire & Cable Co Ltd is 18.10%.
The range of the Intrinsic Value is 30.64 - 80.50 TWD
Based on its market price of 38.85 TWD and our intrinsic valuation, China Wire & Cable Co Ltd (1603.TW) is undervalued by 18.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.64 - 80.50 | 45.90 | 18.1% |
| DCF (Growth 10y) | 48.50 - 115.43 | 69.13 | 77.9% |
| DCF (EBITDA 5y) | 45.37 - 64.06 | 50.79 | 30.7% |
| DCF (EBITDA 10y) | 60.04 - 88.50 | 69.48 | 78.8% |
| Fair Value | 41.82 - 41.82 | 41.82 | 7.65% |
| P/E | 35.91 - 40.23 | 38.47 | -1.0% |
| EV/EBITDA | 22.37 - 34.47 | 27.42 | -29.4% |
| EPV | 8.95 - 16.19 | 12.57 | -67.6% |
| DDM - Stable | 19.46 - 53.88 | 36.67 | -5.6% |
| DDM - Multi | 40.65 - 89.76 | 56.22 | 44.7% |
| Market Cap (mil) | 7,447.16 |
| Beta | 0.73 |
| Outstanding shares (mil) | 191.69 |
| Enterprise Value (mil) | 9,512.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.64% |
| Cost of Debt | 4.25% |
| WACC | 7.61% |