As of 2025-05-20, the Intrinsic Value of Nanya Technology Corp (2408.TW) is 3.12 TWD. This 2408.TW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 43.95 TWD, the upside of Nanya Technology Corp is -92.90%.
The range of the Intrinsic Value is (2.16) - 8.73 TWD
Based on its market price of 43.95 TWD and our intrinsic valuation, Nanya Technology Corp (2408.TW) is overvalued by 92.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (739.40) - (117.08) | (201.29) | -558.0% |
| DCF (Growth 10y) | (108.17) - (605.10) | (176.10) | -500.7% |
| DCF (EBITDA 5y) | (2.16) - 8.73 | 3.12 | -92.9% |
| DCF (EBITDA 10y) | (5.00) - 23.90 | 8.20 | -81.4% |
| Fair Value | -9.38 - -9.38 | -9.38 | -121.35% |
| P/E | (27.03) - (26.73) | (26.98) | -161.4% |
| EV/EBITDA | 16.71 - 29.30 | 23.07 | -47.5% |
| EPV | (11.71) - (20.16) | (15.93) | -136.3% |
| DDM - Stable | (21.99) - (123.48) | (72.73) | -265.5% |
| DDM - Multi | (0.22) - (0.82) | (0.32) | -100.7% |
| Market Cap (mil) | 136,184.78 |
| Beta | 1.42 |
| Outstanding shares (mil) | 3,098.63 |
| Enterprise Value (mil) | 112,467.89 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.67% |
| Cost of Debt | 5.50% |
| WACC | 7.12% |