As of 2025-06-03, the Intrinsic Value of King Yuan Electronics Co Ltd (2449.TW) is 59.62 TWD. This 2449.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.50 TWD, the upside of King Yuan Electronics Co Ltd is -35.60%.
The range of the Intrinsic Value is 46.02 - 89.28 TWD
Based on its market price of 92.50 TWD and our intrinsic valuation, King Yuan Electronics Co Ltd (2449.TW) is overvalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.02 - 89.28 | 59.62 | -35.6% |
| DCF (Growth 10y) | 72.95 - 145.89 | 96.00 | 3.8% |
| DCF (EBITDA 5y) | 91.45 - 127.76 | 102.57 | 10.9% |
| DCF (EBITDA 10y) | 107.74 - 161.08 | 125.61 | 35.8% |
| Fair Value | 197.10 - 197.10 | 197.10 | 113.08% |
| P/E | 57.67 - 143.00 | 98.31 | 6.3% |
| EV/EBITDA | 59.30 - 93.51 | 73.74 | -20.3% |
| EPV | 47.33 - 63.35 | 55.34 | -40.2% |
| DDM - Stable | 62.54 - 169.13 | 115.83 | 25.2% |
| DDM - Multi | 54.94 - 119.10 | 75.59 | -18.3% |
| Market Cap (mil) | 113,104.38 |
| Beta | 1.56 |
| Outstanding shares (mil) | 1,222.75 |
| Enterprise Value (mil) | 105,614.87 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.23% |
| Cost of Debt | 4.25% |
| WACC | 8.32% |