As of 2025-05-17, the Intrinsic Value of Taiwan High Speed Rail Corp (2633.TW) is 23.46 TWD. This 2633.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.00 TWD, the upside of Taiwan High Speed Rail Corp is -16.20%.
The range of the Intrinsic Value is (6.54) - 900.90 TWD
Based on its market price of 28.00 TWD and our intrinsic valuation, Taiwan High Speed Rail Corp (2633.TW) is overvalued by 16.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.54) - 900.90 | 23.46 | -16.2% |
| DCF (Growth 10y) | (3.49) - 938.95 | 27.94 | -0.2% |
| DCF (EBITDA 5y) | 6.25 - 48.04 | 26.49 | -5.4% |
| DCF (EBITDA 10y) | 6.63 - 62.35 | 30.71 | 9.7% |
| Fair Value | 6.69 - 6.69 | 6.69 | -76.10% |
| P/E | 16.62 - 20.01 | 18.11 | -35.3% |
| EV/EBITDA | (6.98) - 120.15 | 45.07 | 61.0% |
| EPV | 1.30 - 58.80 | 30.05 | 7.3% |
| DDM - Stable | 16.61 - 78.73 | 47.67 | 70.3% |
| DDM - Multi | 25.20 - 86.54 | 38.32 | 36.9% |
| Market Cap (mil) | 157,592.12 |
| Beta | 0.27 |
| Outstanding shares (mil) | 5,628.29 |
| Enterprise Value (mil) | 386,947.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.27% |
| Cost of Debt | 8.91% |
| WACC | 6.98% |