As of 2025-07-09, the Intrinsic Value of Lelon Electronics Corp (2472.TW) is 106.72 TWD. This 2472.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.00 TWD, the upside of Lelon Electronics Corp is 46.20%.
The range of the Intrinsic Value is 89.09 - 135.67 TWD
Based on its market price of 73.00 TWD and our intrinsic valuation, Lelon Electronics Corp (2472.TW) is undervalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.09 - 135.67 | 106.72 | 46.2% |
| DCF (Growth 10y) | 123.39 - 194.98 | 150.51 | 106.2% |
| DCF (EBITDA 5y) | 120.80 - 185.34 | 151.38 | 107.4% |
| DCF (EBITDA 10y) | 143.82 - 229.11 | 182.04 | 149.4% |
| Fair Value | 180.37 - 180.37 | 180.37 | 147.08% |
| P/E | 103.17 - 172.85 | 130.76 | 79.1% |
| EV/EBITDA | 97.69 - 145.17 | 115.57 | 58.3% |
| EPV | 64.98 - 87.73 | 76.36 | 4.6% |
| DDM - Stable | 40.87 - 86.33 | 63.60 | -12.9% |
| DDM - Multi | 87.69 - 153.68 | 112.52 | 54.1% |
| Market Cap (mil) | 12,026.02 |
| Beta | 1.28 |
| Outstanding shares (mil) | 164.74 |
| Enterprise Value (mil) | 10,088.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.44% |
| Cost of Debt | 4.25% |
| WACC | 9.26% |