As of 2025-07-10, the Intrinsic Value of Lead Data Inc (2443.TW) is 6.39 TWD. This 2443.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.57 TWD, the upside of Lead Data Inc is 79.10%.
The range of the Intrinsic Value is 5.69 - 7.70 TWD
Based on its market price of 3.57 TWD and our intrinsic valuation, Lead Data Inc (2443.TW) is undervalued by 79.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.69 - 7.70 | 6.39 | 79.1% |
| DCF (Growth 10y) | 5.68 - 7.50 | 6.32 | 77.1% |
| DCF (EBITDA 5y) | 6.59 - 12.48 | 8.06 | 125.8% |
| DCF (EBITDA 10y) | 6.26 - 11.08 | 7.48 | 109.6% |
| Fair Value | 31.88 - 31.88 | 31.88 | 792.96% |
| P/E | 3.07 - 34.07 | 16.81 | 370.8% |
| EV/EBITDA | 9.04 - 47.34 | 19.73 | 452.6% |
| EPV | (9.11) - (16.31) | (12.71) | -456.1% |
| DDM - Stable | 8.13 - 19.48 | 13.81 | 286.8% |
| DDM - Multi | 1.08 - 2.13 | 1.45 | -59.5% |
| Market Cap (mil) | 520.11 |
| Beta | -0.68 |
| Outstanding shares (mil) | 145.69 |
| Enterprise Value (mil) | 72.47 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.93% |
| Cost of Debt | 4.70% |
| WACC | 8.87% |