As of 2025-05-18, the Intrinsic Value of Foxconn Technology Co Ltd (2354.TW) is 71.33 TWD. This 2354.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.00 TWD, the upside of Foxconn Technology Co Ltd is 16.90%.
The range of the Intrinsic Value is 52.30 - 112.29 TWD
Based on its market price of 61.00 TWD and our intrinsic valuation, Foxconn Technology Co Ltd (2354.TW) is undervalued by 16.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.30 - 112.29 | 71.33 | 16.9% |
| DCF (Growth 10y) | 68.61 - 139.18 | 91.20 | 49.5% |
| DCF (EBITDA 5y) | 50.40 - 58.55 | 54.10 | -11.3% |
| DCF (EBITDA 10y) | 64.70 - 80.04 | 71.69 | 17.5% |
| Fair Value | 12.67 - 12.67 | 12.67 | -79.23% |
| P/E | 38.77 - 60.46 | 49.43 | -19.0% |
| EV/EBITDA | 18.89 - 26.55 | 21.74 | -64.4% |
| EPV | 18.05 - 24.25 | 21.15 | -65.3% |
| DDM - Stable | 20.20 - 54.59 | 37.40 | -38.7% |
| DDM - Multi | 68.36 - 138.30 | 90.97 | 49.1% |
| Market Cap (mil) | 86,283.89 |
| Beta | 1.05 |
| Outstanding shares (mil) | 1,414.49 |
| Enterprise Value (mil) | 85,821.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.48% |
| Cost of Debt | 4.25% |
| WACC | 7.97% |