As of 2025-07-15, the Intrinsic Value of Gigabyte Technology Co Ltd (2376.TW) is 169.58 TWD. This 2376.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 276.50 TWD, the upside of Gigabyte Technology Co Ltd is -38.70%.
The range of the Intrinsic Value is 112.07 - 405.55 TWD
Based on its market price of 276.50 TWD and our intrinsic valuation, Gigabyte Technology Co Ltd (2376.TW) is overvalued by 38.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.07 - 405.55 | 169.58 | -38.7% |
| DCF (Growth 10y) | 298.50 - 1,202.23 | 475.76 | 72.1% |
| DCF (EBITDA 5y) | 174.81 - 337.02 | 237.22 | -14.2% |
| DCF (EBITDA 10y) | 241.76 - 463.54 | 325.50 | 17.7% |
| Fair Value | 406.07 - 406.07 | 406.07 | 46.86% |
| P/E | 207.79 - 278.08 | 251.42 | -9.1% |
| EV/EBITDA | 130.43 - 242.85 | 177.42 | -35.8% |
| EPV | 112.30 - 168.93 | 140.61 | -49.1% |
| DDM - Stable | 150.69 - 728.85 | 439.77 | 59.0% |
| DDM - Multi | 251.44 - 983.25 | 404.93 | 46.4% |
| Market Cap (mil) | 185,224.58 |
| Beta | 1.36 |
| Outstanding shares (mil) | 669.89 |
| Enterprise Value (mil) | 182,594.69 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.28% |
| Cost of Debt | 4.25% |
| WACC | 7.79% |