As of 2025-07-20, the Intrinsic Value of Enlight Corp (2438.TW) is 4.02 TWD. This 2438.TW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 27.15 TWD, the upside of Enlight Corp is -85.20%.
The range of the Intrinsic Value is (4.06) - 12.64 TWD
Based on its market price of 27.15 TWD and our intrinsic valuation, Enlight Corp (2438.TW) is overvalued by 85.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.80) - 3.08 | (9.02) | -133.2% |
| DCF (Growth 10y) | (6.83) - 49.89 | (3.40) | -112.5% |
| DCF (EBITDA 5y) | (4.06) - 12.64 | 4.02 | -85.2% |
| DCF (EBITDA 10y) | (2.35) - 19.87 | 7.95 | -70.7% |
| Fair Value | -6.29 - -6.29 | -6.29 | -123.17% |
| P/E | (25.65) - (28.99) | (28.85) | -206.3% |
| EV/EBITDA | (8.24) - (5.38) | (6.66) | -124.5% |
| EPV | (19.40) - (23.21) | (21.31) | -178.5% |
| DDM - Stable | (18.76) - (116.52) | (67.64) | -349.1% |
| DDM - Multi | (5.18) - (25.23) | (8.62) | -131.7% |
| Market Cap (mil) | 1,770.18 |
| Beta | 0.89 |
| Outstanding shares (mil) | 65.20 |
| Enterprise Value (mil) | 2,390.03 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.69% |
| Cost of Debt | 5.50% |
| WACC | 5.92% |