As of 2025-07-05, the Intrinsic Value of Yulon Motor Co Ltd (2201.TW) is 18.28 TWD. This 2201.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.85 TWD, the upside of Yulon Motor Co Ltd is -46.00%.
The range of the Intrinsic Value is (101.65) - 3,727.76 TWD
Based on its market price of 33.85 TWD and our intrinsic valuation, Yulon Motor Co Ltd (2201.TW) is overvalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (101.65) - 3,727.76 | 18.28 | -46.0% |
| DCF (Growth 10y) | (86.48) - 4,068.41 | 44.45 | 31.3% |
| DCF (EBITDA 5y) | (136.14) - (90.26) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (113.82) - (30.96) | (1,234.50) | -123450.0% |
| Fair Value | 82.33 - 82.33 | 82.33 | 143.23% |
| P/E | 33.79 - 110.58 | 68.30 | 101.8% |
| EV/EBITDA | (165.27) - (99.51) | (137.47) | -506.1% |
| EPV | (77.65) - 102.39 | 12.37 | -63.5% |
| DDM - Stable | 8.98 - 28.01 | 18.50 | -45.4% |
| DDM - Multi | 30.87 - 91.99 | 48.13 | 42.2% |
| Market Cap (mil) | 36,219.50 |
| Beta | 0.84 |
| Outstanding shares (mil) | 1,070.00 |
| Enterprise Value (mil) | 267,899.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 21.83% |
| Cost of Debt | 7.27% |
| WACC | 7.69% |