As of 2025-05-16, the Intrinsic Value of Mosel Vitelic Inc (2342.TW) is 17.23 TWD. This 2342.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.50 TWD, the upside of Mosel Vitelic Inc is -29.70%.
The range of the Intrinsic Value is 13.35 - 26.90 TWD
Based on its market price of 24.50 TWD and our intrinsic valuation, Mosel Vitelic Inc (2342.TW) is overvalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.35 - 26.90 | 17.23 | -29.7% |
| DCF (Growth 10y) | 18.35 - 38.00 | 24.02 | -2.0% |
| DCF (EBITDA 5y) | 30.41 - 42.75 | 35.18 | 43.6% |
| DCF (EBITDA 10y) | 33.49 - 50.59 | 40.15 | 63.9% |
| Fair Value | 14.43 - 14.43 | 14.43 | -41.10% |
| P/E | 12.71 - 17.48 | 14.84 | -39.4% |
| EV/EBITDA | 15.88 - 23.18 | 19.95 | -18.6% |
| EPV | 0.57 - (0.49) | 0.04 | -99.8% |
| DDM - Stable | 5.05 - 15.71 | 10.38 | -57.6% |
| DDM - Multi | 15.05 - 37.35 | 21.57 | -12.0% |
| Market Cap (mil) | 3,856.05 |
| Beta | 0.95 |
| Outstanding shares (mil) | 157.39 |
| Enterprise Value (mil) | 3,270.86 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.15% |
| Cost of Debt | 4.25% |
| WACC | 8.78% |