2379.TW
Realtek Semiconductor Corp
Price:  
578.00 
TWD
Volume:  
1,642,910.00
Taiwan, Province of China | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2379.TW Intrinsic Value

-5.10 %
Upside

What is the intrinsic value of 2379.TW?

As of 2025-07-14, the Intrinsic Value of Realtek Semiconductor Corp (2379.TW) is 548.51 TWD. This 2379.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 578.00 TWD, the upside of Realtek Semiconductor Corp is -5.10%.

The range of the Intrinsic Value is 401.36 - 908.38 TWD

Is 2379.TW undervalued or overvalued?

Based on its market price of 578.00 TWD and our intrinsic valuation, Realtek Semiconductor Corp (2379.TW) is overvalued by 5.10%.

578.00 TWD
Stock Price
548.51 TWD
Intrinsic Value
Intrinsic Value Details

2379.TW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 401.36 - 908.38 548.51 -5.1%
DCF (Growth 10y) 589.86 - 1,317.53 802.34 38.8%
DCF (EBITDA 5y) 390.26 - 596.06 492.25 -14.8%
DCF (EBITDA 10y) 525.37 - 806.46 658.18 13.9%
Fair Value 824.96 - 824.96 824.96 42.73%
P/E 479.14 - 549.09 510.43 -11.7%
EV/EBITDA 221.78 - 497.01 361.35 -37.5%
EPV 223.89 - 294.47 259.18 -55.2%
DDM - Stable 313.81 - 982.23 648.02 12.1%
DDM - Multi 477.21 - 1,176.03 680.71 17.8%

2379.TW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 296,433.10
Beta 0.71
Outstanding shares (mil) 512.86
Enterprise Value (mil) 291,167.06
Market risk premium 5.98%
Cost of Equity 8.19%
Cost of Debt 4.25%
WACC 8.11%