As of 2025-07-20, the Intrinsic Value of Micro-Star International Co Ltd (2377.TW) is 142.53 TWD. This 2377.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.50 TWD, the upside of Micro-Star International Co Ltd is -2.00%.
The range of the Intrinsic Value is 104.57 - 270.93 TWD
Based on its market price of 145.50 TWD and our intrinsic valuation, Micro-Star International Co Ltd (2377.TW) is overvalued by 2.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.57 - 270.93 | 142.53 | -2.0% |
| DCF (Growth 10y) | 135.79 - 363.94 | 188.27 | 29.4% |
| DCF (EBITDA 5y) | 125.75 - 189.12 | 158.94 | 9.2% |
| DCF (EBITDA 10y) | 142.69 - 225.91 | 182.75 | 25.6% |
| Fair Value | 101.48 - 101.48 | 101.48 | -30.26% |
| P/E | 99.30 - 136.77 | 116.75 | -19.8% |
| EV/EBITDA | 96.27 - 151.38 | 124.53 | -14.4% |
| EPV | 118.98 - 168.17 | 143.57 | -1.3% |
| DDM - Stable | 56.91 - 246.80 | 151.85 | 4.4% |
| DDM - Multi | 134.17 - 415.87 | 198.83 | 36.7% |
| Market Cap (mil) | 122,927.13 |
| Beta | 1.18 |
| Outstanding shares (mil) | 844.86 |
| Enterprise Value (mil) | 97,516.43 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.08% |
| Cost of Debt | 4.25% |
| WACC | 8.04% |