As of 2025-07-08, the Intrinsic Value of Farcent Enterprise Co Ltd (1730.TW) is 77.51 TWD. This 1730.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.90 TWD, the upside of Farcent Enterprise Co Ltd is 43.80%.
The range of the Intrinsic Value is 64.63 - 101.52 TWD
Based on its market price of 53.90 TWD and our intrinsic valuation, Farcent Enterprise Co Ltd (1730.TW) is undervalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.63 - 101.52 | 77.51 | 43.8% |
| DCF (Growth 10y) | 70.60 - 110.25 | 84.51 | 56.8% |
| DCF (EBITDA 5y) | 54.86 - 61.38 | 57.79 | 7.2% |
| DCF (EBITDA 10y) | 62.60 - 73.47 | 67.48 | 25.2% |
| Fair Value | 22.44 - 22.44 | 22.44 | -58.37% |
| P/E | 36.26 - 63.23 | 45.14 | -16.2% |
| EV/EBITDA | 52.83 - 57.68 | 54.46 | 1.0% |
| EPV | 64.96 - 88.68 | 76.82 | 42.5% |
| DDM - Stable | 38.83 - 93.16 | 66.00 | 22.4% |
| DDM - Multi | 44.66 - 87.16 | 59.45 | 10.3% |
| Market Cap (mil) | 3,408.10 |
| Beta | 0.20 |
| Outstanding shares (mil) | 63.23 |
| Enterprise Value (mil) | 2,206.67 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.71% |
| Cost of Debt | 4.25% |
| WACC | 6.71% |