As of 2025-08-04, the Intrinsic Value of VIA Technologies Inc (2388.TW) is 39.67 TWD. This 2388.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.40 TWD, the upside of VIA Technologies Inc is -34.30%.
The range of the Intrinsic Value is 36.04 - 46.28 TWD
Based on its market price of 60.40 TWD and our intrinsic valuation, VIA Technologies Inc (2388.TW) is overvalued by 34.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.04 - 46.28 | 39.67 | -34.3% |
| DCF (Growth 10y) | 47.30 - 66.20 | 54.03 | -10.5% |
| DCF (EBITDA 5y) | 59.29 - 74.69 | 66.21 | 9.6% |
| DCF (EBITDA 10y) | 70.49 - 95.07 | 81.26 | 34.5% |
| Fair Value | 45.27 - 45.27 | 45.27 | -25.05% |
| P/E | 37.59 - 59.07 | 49.01 | -18.9% |
| EV/EBITDA | 38.87 - 48.38 | 42.79 | -29.2% |
| EPV | 28.07 - 29.38 | 28.72 | -52.4% |
| DDM - Stable | 12.64 - 29.38 | 21.01 | -65.2% |
| DDM - Multi | 32.27 - 59.30 | 41.89 | -30.6% |
| Market Cap (mil) | 33,554.62 |
| Beta | 1.42 |
| Outstanding shares (mil) | 555.54 |
| Enterprise Value (mil) | 20,518.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.79% |
| Cost of Debt | 4.25% |
| WACC | 9.44% |