As of 2025-07-20, the Intrinsic Value of Wowprime Corp (2727.TW) is 321.40 TWD. This 2727.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 237.00 TWD, the upside of Wowprime Corp is 35.60%.
The range of the Intrinsic Value is 219.05 - 607.49 TWD
Based on its market price of 237.00 TWD and our intrinsic valuation, Wowprime Corp (2727.TW) is undervalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.05 - 607.49 | 321.40 | 35.6% |
| DCF (Growth 10y) | 268.72 - 699.17 | 382.81 | 61.5% |
| DCF (EBITDA 5y) | 179.32 - 300.09 | 231.15 | -2.5% |
| DCF (EBITDA 10y) | 237.57 - 390.61 | 302.08 | 27.5% |
| Fair Value | 398.78 - 398.78 | 398.78 | 68.26% |
| P/E | 291.01 - 365.28 | 339.04 | 43.1% |
| EV/EBITDA | 231.30 - 403.10 | 308.08 | 30.0% |
| EPV | 350.39 - 478.55 | 414.47 | 74.9% |
| DDM - Stable | 167.44 - 560.79 | 364.11 | 53.6% |
| DDM - Multi | 189.21 - 497.41 | 274.72 | 15.9% |
| Market Cap (mil) | 20,014.65 |
| Beta | 0.47 |
| Outstanding shares (mil) | 84.45 |
| Enterprise Value (mil) | 21,835.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.61% |
| Cost of Debt | 4.25% |
| WACC | 5.96% |