As of 2026-04-04, the Intrinsic Value of Formosa International Hotels Corp (2707.TW) is 234.69 TWD. This 2707.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 188.50 TWD, the upside of Formosa International Hotels Corp is 24.50%.
The range of the Intrinsic Value is 177.83 - 340.74 TWD
Based on its market price of 188.50 TWD and our intrinsic valuation, Formosa International Hotels Corp (2707.TW) is undervalued by 24.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.83 - 340.74 | 234.69 | 24.5% |
| DCF (Growth 10y) | 226.66 - 423.42 | 295.57 | 56.8% |
| DCF (EBITDA 5y) | 162.63 - 345.19 | 216.22 | 14.7% |
| DCF (EBITDA 10y) | 211.92 - 428.27 | 276.79 | 46.8% |
| Fair Value | 285.61 - 285.61 | 285.61 | 51.52% |
| P/E | 228.49 - 465.38 | 308.35 | 63.6% |
| EV/EBITDA | 35.85 - 282.66 | 141.92 | -24.7% |
| EPV | 167.66 - 245.91 | 206.78 | 9.7% |
| DDM - Stable | 115.72 - 275.23 | 195.47 | 3.7% |
| DDM - Multi | 195.22 - 336.83 | 245.06 | 30.0% |
| Market Cap (mil) | 24,014.90 |
| Beta | 0.14 |
| Outstanding shares (mil) | 127.40 |
| Enterprise Value (mil) | 27,236.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.32% |
| Cost of Debt | 4.59% |
| WACC | 5.99% |