As of 2025-07-21, the Intrinsic Value of Elite Material Co Ltd (2383.TW) is 602.55 TWD. This 2383.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 973.00 TWD, the upside of Elite Material Co Ltd is -38.10%.
The range of the Intrinsic Value is 437.33 - 990.73 TWD
Based on its market price of 973.00 TWD and our intrinsic valuation, Elite Material Co Ltd (2383.TW) is overvalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 437.33 - 990.73 | 602.55 | -38.1% |
| DCF (Growth 10y) | 628.94 - 1,369.83 | 851.65 | -12.5% |
| DCF (EBITDA 5y) | 659.51 - 871.17 | 788.60 | -19.0% |
| DCF (EBITDA 10y) | 787.10 - 1,086.64 | 953.81 | -2.0% |
| Fair Value | 798.01 - 798.01 | 798.01 | -17.98% |
| P/E | 530.52 - 639.05 | 580.57 | -40.3% |
| EV/EBITDA | 391.31 - 519.27 | 446.87 | -54.1% |
| EPV | 101.59 - 132.09 | 116.84 | -88.0% |
| DDM - Stable | 300.40 - 884.28 | 592.34 | -39.1% |
| DDM - Multi | 494.56 - 1,141.15 | 691.17 | -29.0% |
| Market Cap (mil) | 337,407.22 |
| Beta | 0.87 |
| Outstanding shares (mil) | 346.77 |
| Enterprise Value (mil) | 340,102.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.84% |
| Cost of Debt | 4.25% |
| WACC | 8.58% |