As of 2025-07-14, the Intrinsic Value of I-Chiun Precision Industry Co Ltd (2486.TW) is 51.91 TWD. This 2486.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.10 TWD, the upside of I-Chiun Precision Industry Co Ltd is -33.50%.
The range of the Intrinsic Value is 24.25 - 242.71 TWD
Based on its market price of 78.10 TWD and our intrinsic valuation, I-Chiun Precision Industry Co Ltd (2486.TW) is overvalued by 33.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.25 - 242.71 | 51.91 | -33.5% |
| DCF (Growth 10y) | 29.90 - 264.13 | 59.86 | -23.4% |
| DCF (EBITDA 5y) | 52.09 - 79.61 | 65.24 | -16.5% |
| DCF (EBITDA 10y) | 53.56 - 96.57 | 72.64 | -7.0% |
| Fair Value | 2.52 - 2.52 | 2.52 | -96.77% |
| P/E | 1.82 - 19.64 | 10.35 | -86.7% |
| EV/EBITDA | 4.28 - 51.37 | 22.31 | -71.4% |
| EPV | (33.41) - (48.01) | (40.71) | -152.1% |
| DDM - Stable | 0.93 - 5.28 | 3.11 | -96.0% |
| DDM - Multi | 35.62 - 164.14 | 59.38 | -24.0% |
| Market Cap (mil) | 18,272.28 |
| Beta | 1.70 |
| Outstanding shares (mil) | 233.96 |
| Enterprise Value (mil) | 21,423.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.64% |
| Cost of Debt | 8.91% |
| WACC | 8.33% |