As of 2025-07-20, the Intrinsic Value of Excel Cell Electronic Co Ltd (2483.TW) is 14.03 TWD. This 2483.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.20 TWD, the upside of Excel Cell Electronic Co Ltd is -18.40%.
The range of the Intrinsic Value is 7.47 - 33.58 TWD
Based on its market price of 17.20 TWD and our intrinsic valuation, Excel Cell Electronic Co Ltd (2483.TW) is overvalued by 18.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.47 - 33.58 | 14.03 | -18.4% |
| DCF (Growth 10y) | 18.97 - 65.55 | 30.72 | 78.6% |
| DCF (EBITDA 5y) | 43.30 - 69.17 | 57.45 | 234.0% |
| DCF (EBITDA 10y) | 47.83 - 81.45 | 65.11 | 278.6% |
| Fair Value | 0.28 - 0.28 | 0.28 | -98.36% |
| P/E | 1.01 - 11.72 | 6.11 | -64.5% |
| EV/EBITDA | 8.00 - 49.43 | 25.17 | 46.3% |
| EPV | (28.31) - (36.11) | (32.21) | -287.3% |
| DDM - Stable | 0.47 - 1.30 | 0.88 | -94.9% |
| DDM - Multi | 17.51 - 38.50 | 24.15 | 40.4% |
| Market Cap (mil) | 1,876.35 |
| Beta | 0.77 |
| Outstanding shares (mil) | 109.09 |
| Enterprise Value (mil) | 2,565.95 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.18% |
| Cost of Debt | 5.50% |
| WACC | 7.17% |