As of 2025-05-22, the Intrinsic Value of Tatung Co (2371.TW) is 95.40 TWD. This 2371.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.40 TWD, the upside of Tatung Co is 130.40%.
The range of the Intrinsic Value is 81.12 - 115.90 TWD
Based on its market price of 41.40 TWD and our intrinsic valuation, Tatung Co (2371.TW) is undervalued by 130.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.12 - 115.90 | 95.40 | 130.4% |
| DCF (Growth 10y) | 92.02 - 128.46 | 107.07 | 158.6% |
| DCF (EBITDA 5y) | 79.76 - 111.41 | 94.23 | 127.6% |
| DCF (EBITDA 10y) | 90.42 - 123.82 | 105.37 | 154.5% |
| Fair Value | 154.70 - 154.70 | 154.70 | 273.68% |
| P/E | 66.96 - 88.51 | 83.46 | 101.6% |
| EV/EBITDA | 44.10 - 66.30 | 53.76 | 29.9% |
| EPV | (0.28) - 0.37 | 0.04 | -99.9% |
| DDM - Stable | 33.71 - 62.03 | 47.87 | 15.6% |
| DDM - Multi | 54.71 - 82.15 | 65.95 | 59.3% |
| Market Cap (mil) | 96,856.95 |
| Beta | 0.68 |
| Outstanding shares (mil) | 2,339.54 |
| Enterprise Value (mil) | 103,263.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.41% |
| Cost of Debt | 4.25% |
| WACC | 9.42% |