As of 2025-06-03, the Intrinsic Value of T3EX Global Holdings Corp (2636.TW) is 102.55 TWD. This 2636.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.00 TWD, the upside of T3EX Global Holdings Corp is 29.80%.
The range of the Intrinsic Value is 80.58 - 142.42 TWD
Based on its market price of 79.00 TWD and our intrinsic valuation, T3EX Global Holdings Corp (2636.TW) is undervalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.58 - 142.42 | 102.55 | 29.8% |
| DCF (Growth 10y) | 81.16 - 137.14 | 101.15 | 28.0% |
| DCF (EBITDA 5y) | 65.77 - 87.69 | 75.47 | -4.5% |
| DCF (EBITDA 10y) | 74.07 - 99.16 | 85.08 | 7.7% |
| Fair Value | 227.43 - 227.43 | 227.43 | 187.88% |
| P/E | 105.09 - 143.73 | 123.05 | 55.8% |
| EV/EBITDA | 65.25 - 106.36 | 82.21 | 4.1% |
| EPV | 84.42 - 116.23 | 100.33 | 27.0% |
| DDM - Stable | 80.51 - 188.08 | 134.29 | 70.0% |
| DDM - Multi | 84.29 - 159.31 | 110.87 | 40.3% |
| Market Cap (mil) | 11,327.81 |
| Beta | 0.70 |
| Outstanding shares (mil) | 143.39 |
| Enterprise Value (mil) | 12,033.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.13% |
| Cost of Debt | 4.25% |
| WACC | 5.70% |