As of 2025-07-20, the Intrinsic Value of Avision Inc (2380.TW) is 13.64 TWD. This 2380.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.86 TWD, the upside of Avision Inc is 253.30%.
The range of the Intrinsic Value is 4.63 - 233.59 TWD
Based on its market price of 3.86 TWD and our intrinsic valuation, Avision Inc (2380.TW) is undervalued by 253.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.85) - 0.02 | (3.70) | -195.9% |
| DCF (Growth 10y) | 4.63 - 233.59 | 13.64 | 253.3% |
| DCF (EBITDA 5y) | (0.86) - 8.63 | 0.94 | -75.6% |
| DCF (EBITDA 10y) | 4.44 - 29.87 | 9.40 | 143.5% |
| Fair Value | -9.73 - -9.73 | -9.73 | -352.12% |
| P/E | (39.67) - (44.84) | (44.62) | -1256.0% |
| EV/EBITDA | (14.22) - (31.57) | (17.64) | -557.1% |
| EPV | (12.97) - (21.09) | (17.03) | -541.2% |
| DDM - Stable | (15.65) - (111.53) | (63.59) | -1747.4% |
| DDM - Multi | 0.51 - 3.32 | 0.95 | -75.5% |
| Market Cap (mil) | 837.35 |
| Beta | 0.52 |
| Outstanding shares (mil) | 216.93 |
| Enterprise Value (mil) | 1,376.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.07% |
| Cost of Debt | 5.50% |
| WACC | 7.09% |