As of 2025-05-18, the Intrinsic Value of Taiwan Line Tek Electronic Co Ltd (2462.TW) is 23.52 TWD. This 2462.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.05 TWD, the upside of Taiwan Line Tek Electronic Co Ltd is 6.60%.
The range of the Intrinsic Value is 15.86 - 40.98 TWD
Based on its market price of 22.05 TWD and our intrinsic valuation, Taiwan Line Tek Electronic Co Ltd (2462.TW) is undervalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.86 - 40.98 | 23.52 | 6.6% |
| DCF (Growth 10y) | 31.18 - 73.39 | 44.13 | 100.1% |
| DCF (EBITDA 5y) | 40.04 - 61.82 | 47.70 | 116.3% |
| DCF (EBITDA 10y) | 52.86 - 85.03 | 64.51 | 192.5% |
| Fair Value | 23.46 - 23.46 | 23.46 | 6.42% |
| P/E | 19.91 - 30.42 | 25.38 | 15.1% |
| EV/EBITDA | 10.84 - 30.31 | 19.45 | -11.8% |
| EPV | (7.59) - (8.81) | (8.20) | -137.2% |
| DDM - Stable | 11.46 - 31.47 | 21.47 | -2.6% |
| DDM - Multi | 42.44 - 86.18 | 56.43 | 155.9% |
| Market Cap (mil) | 3,310.59 |
| Beta | 1.06 |
| Outstanding shares (mil) | 150.14 |
| Enterprise Value (mil) | 3,914.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.70% |
| Cost of Debt | 4.25% |
| WACC | 7.25% |