As of 2025-08-06, the Intrinsic Value of CX Technology Corp (2415.TW) is 35.93 TWD. This 2415.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.25 TWD, the upside of CX Technology Corp is 48.20%.
The range of the Intrinsic Value is 1.90 - 317.71 TWD
Based on its market price of 24.25 TWD and our intrinsic valuation, CX Technology Corp (2415.TW) is undervalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.90 - 317.71 | 35.93 | 48.2% |
| DCF (Growth 10y) | 9.26 - 350.78 | 46.52 | 91.8% |
| DCF (EBITDA 5y) | 19.71 - 44.32 | 31.77 | 31.0% |
| DCF (EBITDA 10y) | 23.62 - 65.13 | 42.19 | 74.0% |
| Fair Value | 5.68 - 5.68 | 5.68 | -76.59% |
| P/E | 24.07 - 34.04 | 26.29 | 8.4% |
| EV/EBITDA | (1.84) - 25.48 | 11.34 | -53.3% |
| EPV | (16.76) - 7.18 | (4.79) | -119.8% |
| DDM - Stable | 7.37 - 18.11 | 12.74 | -47.5% |
| DDM - Multi | 20.00 - 39.22 | 26.60 | 9.7% |
| Market Cap (mil) | 2,182.50 |
| Beta | 1.21 |
| Outstanding shares (mil) | 90.00 |
| Enterprise Value (mil) | 6,228.65 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.21% |
| Cost of Debt | 9.03% |
| WACC | 8.50% |