As of 2025-05-15, the Intrinsic Value of Walsin Lihwa Corp (1605.TW) is 28.30 TWD. This 1605.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.80 TWD, the upside of Walsin Lihwa Corp is 24.10%.
The range of the Intrinsic Value is 16.86 - 51.34 TWD
Based on its market price of 22.80 TWD and our intrinsic valuation, Walsin Lihwa Corp (1605.TW) is undervalued by 24.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.86 - 51.34 | 28.30 | 24.1% |
| DCF (Growth 10y) | 38.51 - 97.46 | 58.09 | 154.8% |
| DCF (EBITDA 5y) | 55.61 - 81.45 | 70.46 | 209.0% |
| DCF (EBITDA 10y) | 70.87 - 114.30 | 93.33 | 309.3% |
| Fair Value | 17.93 - 17.93 | 17.93 | -21.35% |
| P/E | 13.61 - 22.85 | 18.84 | -17.4% |
| EV/EBITDA | 18.99 - 28.30 | 23.73 | 4.1% |
| EPV | (22.28) - (24.48) | (23.38) | -202.5% |
| DDM - Stable | 4.63 - 10.28 | 7.46 | -67.3% |
| DDM - Multi | 35.14 - 58.02 | 43.58 | 91.1% |
| Market Cap (mil) | 91,914.32 |
| Beta | 0.95 |
| Outstanding shares (mil) | 4,031.33 |
| Enterprise Value (mil) | 165,739.53 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.56% |
| Cost of Debt | 5.64% |
| WACC | 7.06% |