As of 2025-05-20, the Intrinsic Value of Ampoc Far-East Co Ltd (2493.TW) is 92.73 TWD. This 2493.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.40 TWD, the upside of Ampoc Far-East Co Ltd is 0.40%.
The range of the Intrinsic Value is 73.67 - 130.58 TWD
Based on its market price of 92.40 TWD and our intrinsic valuation, Ampoc Far-East Co Ltd (2493.TW) is undervalued by 0.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.67 - 130.58 | 92.73 | 0.4% |
| DCF (Growth 10y) | 82.60 - 140.49 | 102.19 | 10.6% |
| DCF (EBITDA 5y) | 102.47 - 119.53 | 110.51 | 19.6% |
| DCF (EBITDA 10y) | 107.14 - 133.25 | 119.17 | 29.0% |
| Fair Value | 151.30 - 151.30 | 151.30 | 63.75% |
| P/E | 120.80 - 156.99 | 135.86 | 47.0% |
| EV/EBITDA | 87.03 - 104.55 | 95.41 | 3.3% |
| EPV | 55.21 - 71.01 | 63.11 | -31.7% |
| DDM - Stable | 47.06 - 120.46 | 83.76 | -9.3% |
| DDM - Multi | 69.22 - 126.80 | 88.55 | -4.2% |
| Market Cap (mil) | 10,574.26 |
| Beta | 0.85 |
| Outstanding shares (mil) | 114.44 |
| Enterprise Value (mil) | 9,744.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.76% |
| Cost of Debt | 4.25% |
| WACC | 8.74% |