As of 2025-07-20, the Intrinsic Value of Weltrend Semiconductor Inc (2436.TW) is 58.60 TWD. This 2436.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.60 TWD, the upside of Weltrend Semiconductor Inc is 13.60%.
The range of the Intrinsic Value is 39.98 - 105.90 TWD
Based on its market price of 51.60 TWD and our intrinsic valuation, Weltrend Semiconductor Inc (2436.TW) is undervalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.98 - 105.90 | 58.60 | 13.6% |
| DCF (Growth 10y) | 104.82 - 266.68 | 150.67 | 192.0% |
| DCF (EBITDA 5y) | 65.42 - 88.38 | 75.48 | 46.3% |
| DCF (EBITDA 10y) | 115.87 - 162.69 | 136.25 | 164.0% |
| Fair Value | 28.41 - 28.41 | 28.41 | -44.93% |
| P/E | 27.38 - 71.17 | 49.24 | -4.6% |
| EV/EBITDA | 25.71 - 38.84 | 30.41 | -41.1% |
| EPV | 8.52 - 11.43 | 9.98 | -80.7% |
| DDM - Stable | 11.58 - 34.98 | 23.28 | -54.9% |
| DDM - Multi | 80.52 - 190.66 | 113.41 | 119.8% |
| Market Cap (mil) | 9,185.32 |
| Beta | 1.54 |
| Outstanding shares (mil) | 178.01 |
| Enterprise Value (mil) | 9,683.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.15% |
| Cost of Debt | 4.25% |
| WACC | 8.51% |