As of 2025-07-13, the Intrinsic Value of Accton Technology Corp (2345.TW) is 703.96 TWD. This 2345.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 797.00 TWD, the upside of Accton Technology Corp is -11.70%.
The range of the Intrinsic Value is 491.83 - 1,345.50 TWD
Based on its market price of 797.00 TWD and our intrinsic valuation, Accton Technology Corp (2345.TW) is overvalued by 11.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 491.83 - 1,345.50 | 703.96 | -11.7% |
| DCF (Growth 10y) | 702.76 - 1,895.88 | 1,001.07 | 25.6% |
| DCF (EBITDA 5y) | 452.62 - 583.41 | 508.84 | -36.2% |
| DCF (EBITDA 10y) | 605.31 - 813.89 | 694.86 | -12.8% |
| Fair Value | 596.76 - 596.76 | 596.76 | -25.12% |
| P/E | 407.52 - 472.32 | 445.37 | -44.1% |
| EV/EBITDA | 283.16 - 348.16 | 312.10 | -60.8% |
| EPV | 207.73 - 268.19 | 237.96 | -70.1% |
| DDM - Stable | 284.71 - 1,104.17 | 694.44 | -12.9% |
| DDM - Multi | 532.18 - 1,626.33 | 804.62 | 1.0% |
| Market Cap (mil) | 447,212.62 |
| Beta | 1.42 |
| Outstanding shares (mil) | 561.12 |
| Enterprise Value (mil) | 426,627.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.84% |
| Cost of Debt | 4.25% |
| WACC | 7.81% |