As of 2025-06-29, the Intrinsic Value of Hon Hai Precision Industry Co Ltd (2317.TW) is 142.17 TWD. This 2317.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.00 TWD, the upside of Hon Hai Precision Industry Co Ltd is -13.80%.
The range of the Intrinsic Value is 105.37 - 219.51 TWD
Based on its market price of 165.00 TWD and our intrinsic valuation, Hon Hai Precision Industry Co Ltd (2317.TW) is overvalued by 13.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.37 - 219.51 | 142.17 | -13.8% |
| DCF (Growth 10y) | 135.56 - 270.02 | 179.18 | 8.6% |
| DCF (EBITDA 5y) | 184.61 - 263.21 | 205.57 | 24.6% |
| DCF (EBITDA 10y) | 210.00 - 312.24 | 240.59 | 45.8% |
| Fair Value | 86.07 - 86.07 | 86.07 | -47.84% |
| P/E | 189.85 - 313.97 | 240.06 | 45.5% |
| EV/EBITDA | 162.41 - 228.14 | 181.87 | 10.2% |
| EPV | 86.79 - 116.54 | 101.66 | -38.4% |
| DDM - Stable | 89.99 - 223.22 | 156.61 | -5.1% |
| DDM - Multi | 136.40 - 251.02 | 175.63 | 6.4% |
| Market Cap (mil) | 2,292,130.50 |
| Beta | - |
| Outstanding shares (mil) | 13,891.70 |
| Enterprise Value (mil) | 2,458,619.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.35% |
| Cost of Debt | 4.25% |
| WACC | 7.59% |