As of 2025-07-10, the Intrinsic Value of Rectron Ltd (2302.TW) is 10.83 TWD. This 2302.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.10 TWD, the upside of Rectron Ltd is -28.30%.
The range of the Intrinsic Value is 8.39 - 17.65 TWD
Based on its market price of 15.10 TWD and our intrinsic valuation, Rectron Ltd (2302.TW) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.39 - 17.65 | 10.83 | -28.3% |
| DCF (Growth 10y) | 9.65 - 20.12 | 12.44 | -17.6% |
| DCF (EBITDA 5y) | 13.54 - 15.62 | 14.55 | -3.6% |
| DCF (EBITDA 10y) | 13.85 - 17.49 | 15.55 | 3.0% |
| Fair Value | 14.99 - 14.99 | 14.99 | -0.73% |
| P/E | 12.99 - 19.75 | 16.14 | 6.9% |
| EV/EBITDA | 13.66 - 15.39 | 14.73 | -2.5% |
| EPV | 8.50 - 10.88 | 9.69 | -35.8% |
| DDM - Stable | 5.23 - 18.75 | 11.99 | -20.6% |
| DDM - Multi | 10.66 - 30.61 | 15.92 | 5.4% |
| Market Cap (mil) | 2,511.13 |
| Beta | 0.85 |
| Outstanding shares (mil) | 166.30 |
| Enterprise Value (mil) | 2,029.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.95% |
| Cost of Debt | 4.25% |
| WACC | 8.94% |