As of 2026-04-04, the Intrinsic Value of U-Ming Marine Transport Corp (2606.TW) is 37.72 TWD. This 2606.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.60 TWD, the upside of U-Ming Marine Transport Corp is -35.60%.
The range of the Intrinsic Value is 16.83 - 93.28 TWD
Based on its market price of 58.60 TWD and our intrinsic valuation, U-Ming Marine Transport Corp (2606.TW) is overvalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.83 - 93.28 | 37.72 | -35.6% |
| DCF (Growth 10y) | 30.33 - 121.04 | 55.32 | -5.6% |
| DCF (EBITDA 5y) | 103.32 - 135.65 | 116.26 | 98.4% |
| DCF (EBITDA 10y) | 104.05 - 154.68 | 124.97 | 113.3% |
| Fair Value | 107.70 - 107.70 | 107.70 | 83.78% |
| P/E | 44.46 - 58.90 | 53.13 | -9.3% |
| EV/EBITDA | 10.45 - 44.60 | 21.42 | -63.4% |
| EPV | (36.93) - (37.96) | (37.45) | -163.9% |
| DDM - Stable | 32.40 - 83.21 | 57.81 | -1.4% |
| DDM - Multi | 52.96 - 98.33 | 68.15 | 16.3% |
| Market Cap (mil) | 49,520.52 |
| Beta | 1.25 |
| Outstanding shares (mil) | 845.06 |
| Enterprise Value (mil) | 78,906.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.98% |
| Cost of Debt | 5.50% |
| WACC | 7.25% |