As of 2025-05-21, the Intrinsic Value of Fortune Information Systems Corp (2468.TW) is 59.80 TWD. This 2468.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.10 TWD, the upside of Fortune Information Systems Corp is -14.70%.
The range of the Intrinsic Value is 44.06 - 100.77 TWD
Based on its market price of 70.10 TWD and our intrinsic valuation, Fortune Information Systems Corp (2468.TW) is overvalued by 14.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.06 - 100.77 | 59.80 | -14.7% |
| DCF (Growth 10y) | 53.15 - 117.35 | 71.11 | 1.4% |
| DCF (EBITDA 5y) | 48.85 - 64.47 | 57.84 | -17.5% |
| DCF (EBITDA 10y) | 56.23 - 77.04 | 67.26 | -4.0% |
| Fair Value | 9.65 - 9.65 | 9.65 | -86.23% |
| P/E | 15.35 - 23.87 | 18.97 | -72.9% |
| EV/EBITDA | 25.78 - 33.05 | 29.26 | -58.3% |
| EPV | 22.13 - 27.76 | 24.94 | -64.4% |
| DDM - Stable | 9.64 - 32.31 | 20.98 | -70.1% |
| DDM - Multi | 38.24 - 93.66 | 53.66 | -23.5% |
| Market Cap (mil) | 4,904.20 |
| Beta | 0.65 |
| Outstanding shares (mil) | 69.96 |
| Enterprise Value (mil) | 4,336.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.80% |
| Cost of Debt | 4.25% |
| WACC | 6.79% |