As of 2025-06-02, the Intrinsic Value of Macronix International Co Ltd (2337.TW) is 1.45 TWD. This 2337.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 21.55 TWD, the upside of Macronix International Co Ltd is -93.30%.
The range of the Intrinsic Value is (3.81) - 26.84 TWD
Based on its market price of 21.55 TWD and our intrinsic valuation, Macronix International Co Ltd (2337.TW) is overvalued by 93.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24.40) - (13.71) | (15.58) | -172.3% |
| DCF (Growth 10y) | (3.81) - 26.84 | 1.45 | -93.3% |
| DCF (EBITDA 5y) | 0.31 - 2.81 | 1.80 | -91.7% |
| DCF (EBITDA 10y) | 1.87 - 6.42 | 4.28 | -80.1% |
| Fair Value | -8.10 - -8.10 | -8.10 | -137.60% |
| P/E | (19.06) - (21.10) | (19.24) | -189.3% |
| EV/EBITDA | (4.26) - 1.56 | (1.73) | -108.0% |
| EPV | (22.04) - (27.61) | (24.83) | -215.2% |
| DDM - Stable | (15.66) - (50.81) | (33.23) | -254.2% |
| DDM - Multi | 0.75 - 2.04 | 1.12 | -94.8% |
| Market Cap (mil) | 39,993.14 |
| Beta | 0.88 |
| Outstanding shares (mil) | 1,855.83 |
| Enterprise Value (mil) | 55,278.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 5.50% |
| WACC | 7.44% |