As of 2025-07-09, the Intrinsic Value of Fortune Oriental Co Ltd (2491.TW) is (14.27) TWD. This 2491.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.10 TWD, the upside of Fortune Oriental Co Ltd is -241.2%.
The range of the Intrinsic Value is (42.23) - (8.57) TWD.
Based on its market price of 10.10 TWD and our intrinsic valuation, Fortune Oriental Co Ltd (2491.TW) is overvalued by 241.2%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (42.23) - (8.57) | (14.27) | -241.2% | |
Peter Lynch Fair Value | -9.04 - -9.04 | -9.04 | -189.51% | |
P/E Multiples | (39.16) - (38.44) | (39.14) | -487.6% | |
EV/EBITDA Multiples | (7.52) - (8.28) | (8.40) | -183.2% |
Market Cap (mil) | 828 |
Beta | 0.71 |
Outstanding shares (mil) | 82 |
Enterprise Value (mil) | 773 |
Market risk premium | 6.5% |
Cost of Equity | 7.4% |
Cost of Debt | 19.7% |
WACC | 8.0% |