As of 2025-07-03, the Intrinsic Value of Huaku Development Co Ltd (2548.TW) is 204.94 TWD. This 2548.TW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 113.50 TWD, the upside of Huaku Development Co Ltd is 80.60%.
The range of the Intrinsic Value is (61.41) - 525.05 TWD
Based on its market price of 113.50 TWD and our intrinsic valuation, Huaku Development Co Ltd (2548.TW) is undervalued by 80.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (38,131.60) - (3,916.22) | (6,954.97) | -6227.7% |
| DCF (Growth 10y) | (4,240.56) - (39,575.56) | (7,384.64) | -6606.3% |
| DCF (EBITDA 5y) | (61.41) - 525.05 | 204.94 | 80.6% |
| DCF (EBITDA 10y) | 354.80 - 2,297.02 | 1,213.51 | 969.2% |
| Fair Value | 22.01 - 22.01 | 22.01 | -80.61% |
| P/E | 64.26 - 135.92 | 96.56 | -14.9% |
| EV/EBITDA | (38.33) - 119.81 | 42.87 | -62.2% |
| EPV | 80.83 - 129.28 | 105.06 | -7.4% |
| DDM - Stable | 74.49 - 372.47 | 223.48 | 96.9% |
| DDM - Multi | 1,044.57 - 4,170.79 | 1,683.76 | 1383.5% |
| Market Cap (mil) | 34,559.61 |
| Beta | 0.36 |
| Outstanding shares (mil) | 304.49 |
| Enterprise Value (mil) | 59,593.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.12% |
| Cost of Debt | 4.25% |
| WACC | 4.93% |