As of 2025-07-06, the Intrinsic Value of Nantex Industry Co Ltd (2108.TW) is 29.43 TWD. This 2108.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.15 TWD, the upside of Nantex Industry Co Ltd is 21.80%.
The range of the Intrinsic Value is 26.41 - 38.68 TWD
Based on its market price of 24.15 TWD and our intrinsic valuation, Nantex Industry Co Ltd (2108.TW) is undervalued by 21.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.41 - 38.68 | 29.43 | 21.8% |
| DCF (Growth 10y) | 32.78 - 57.23 | 38.82 | 60.7% |
| DCF (EBITDA 5y) | 40.63 - 46.57 | 44.27 | 83.3% |
| DCF (EBITDA 10y) | 42.80 - 51.52 | 47.65 | 97.3% |
| Fair Value | 27.34 - 27.34 | 27.34 | 13.19% |
| P/E | 23.85 - 36.39 | 32.37 | 34.0% |
| EV/EBITDA | 34.28 - 45.05 | 39.78 | 64.7% |
| EPV | 36.60 - 42.20 | 39.40 | 63.1% |
| DDM - Stable | 13.78 - 53.25 | 33.51 | 38.8% |
| DDM - Multi | 34.00 - 103.15 | 51.27 | 112.3% |
| Market Cap (mil) | 11,891.94 |
| Beta | 0.86 |
| Outstanding shares (mil) | 492.42 |
| Enterprise Value (mil) | 2,242.53 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.68% |
| Cost of Debt | 4.25% |
| WACC | 7.56% |