As of 2025-07-19, the Intrinsic Value of Asustek Computer Inc (2357.TW) is 1,507.23 TWD. This 2357.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 640.00 TWD, the upside of Asustek Computer Inc is 135.50%.
The range of the Intrinsic Value is 992.13 - 3,557.37 TWD
Based on its market price of 640.00 TWD and our intrinsic valuation, Asustek Computer Inc (2357.TW) is undervalued by 135.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 992.13 - 3,557.37 | 1,507.23 | 135.5% |
| DCF (Growth 10y) | 1,801.73 - 6,698.06 | 2,789.49 | 335.9% |
| DCF (EBITDA 5y) | 1,395.27 - 1,686.59 | 1,543.19 | 141.1% |
| DCF (EBITDA 10y) | 1,916.21 - 2,565.34 | 2,224.21 | 247.5% |
| Fair Value | 1,303.82 - 1,303.82 | 1,303.82 | 103.72% |
| P/E | 639.69 - 1,008.63 | 854.40 | 33.5% |
| EV/EBITDA | 604.62 - 731.05 | 675.36 | 5.5% |
| EPV | 335.54 - 458.80 | 397.17 | -37.9% |
| DDM - Stable | 512.45 - 2,530.26 | 1,521.35 | 137.7% |
| DDM - Multi | 1,475.79 - 5,870.73 | 2,383.08 | 272.4% |
| Market Cap (mil) | 475,366.40 |
| Beta | 1.11 |
| Outstanding shares (mil) | 742.76 |
| Enterprise Value (mil) | 394,243.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.25% |
| WACC | 7.26% |