2472.TW
Lelon Electronics Corp
Price:  
73.00 
TWD
Volume:  
508,444.00
Taiwan, Province of China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2472.TW Intrinsic Value

46.20 %
Upside

What is the intrinsic value of 2472.TW?

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

Is 2472.TW undervalued or overvalued?

Based on its market price of 73.00 TWD and our intrinsic valuation, Lelon Electronics Corp (2472.TW) is undervalued by 46.20%.

73.00 TWD
Stock Price
106.72 TWD
Intrinsic Value
Intrinsic Value Details

2472.TW Intrinsic Value - Valuation Summary

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%

2472.TW Intrinsic Value - Key Valuation Metrics

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%