As of 2025-07-10, the Intrinsic Value of Twinhead International Corp (2364.TW) is 76.70 TWD. This 2364.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.00 TWD, the upside of Twinhead International Corp is -25.50%.
The range of the Intrinsic Value is 55.71 - 126.94 TWD
Based on its market price of 103.00 TWD and our intrinsic valuation, Twinhead International Corp (2364.TW) is overvalued by 25.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.71 - 126.94 | 76.70 | -25.5% |
| DCF (Growth 10y) | 69.23 - 149.84 | 93.14 | -9.6% |
| DCF (EBITDA 5y) | 49.40 - 125.56 | 68.46 | -33.5% |
| DCF (EBITDA 10y) | 61.74 - 143.60 | 82.61 | -19.8% |
| Fair Value | 120.97 - 120.97 | 120.97 | 17.44% |
| P/E | 89.59 - 129.29 | 107.60 | 4.5% |
| EV/EBITDA | 40.13 - 158.82 | 76.68 | -25.6% |
| EPV | 27.90 - 37.59 | 32.75 | -68.2% |
| DDM - Stable | 47.45 - 143.02 | 95.23 | -7.5% |
| DDM - Multi | 52.47 - 124.05 | 73.87 | -28.3% |
| Market Cap (mil) | 4,150.90 |
| Beta | 1.29 |
| Outstanding shares (mil) | 40.30 |
| Enterprise Value (mil) | 4,220.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.25% |
| WACC | 6.72% |