As of 2026-04-04, the Intrinsic Value of Delta Electronics Inc (2308.TW) is 819.84 TWD. This 2308.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,430.00 TWD, the upside of Delta Electronics Inc is -42.70%.
The range of the Intrinsic Value is 593.95 - 1,386.51 TWD
Based on its market price of 1,430.00 TWD and our intrinsic valuation, Delta Electronics Inc (2308.TW) is overvalued by 42.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 593.95 - 1,386.51 | 819.84 | -42.7% |
| DCF (Growth 10y) | 818.19 - 1,893.83 | 1,127.10 | -21.2% |
| DCF (EBITDA 5y) | 608.95 - 1,004.07 | 696.81 | -51.3% |
| DCF (EBITDA 10y) | 815.12 - 1,387.71 | 964.33 | -32.6% |
| Fair Value | 487.78 - 487.78 | 487.78 | -65.89% |
| P/E | 445.66 - 552.95 | 486.58 | -66.0% |
| EV/EBITDA | 346.25 - 729.67 | 445.60 | -68.8% |
| EPV | 170.89 - 232.46 | 201.67 | -85.9% |
| DDM - Stable | 183.67 - 589.17 | 386.42 | -73.0% |
| DDM - Multi | 510.06 - 1,271.67 | 728.15 | -49.1% |
| Market Cap (mil) | 3,714,482.20 |
| Beta | 1.53 |
| Outstanding shares (mil) | 2,597.54 |
| Enterprise Value (mil) | 3,639,834.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.18% |
| Cost of Debt | 4.25% |
| WACC | 9.06% |