What is the intrinsic value of 2889.TW?
As of 2025-05-21, the Intrinsic Value of IBF Financial Holdings Co Ltd (2889.TW) is
4.93 TWD. This 2889.TW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.25 TWD, the upside of IBF Financial Holdings Co Ltd is
-59.77%.
Is 2889.TW undervalued or overvalued?
Based on its market price of 12.25 TWD and our intrinsic valuation, IBF Financial Holdings Co Ltd (2889.TW) is overvalued by 59.77%.
2889.TW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(86.00) - 202.69 |
(79.97) |
-752.8% |
| DCF (Growth 10y) |
(84.95) - 269.63 |
(77.58) |
-733.3% |
| DCF (EBITDA 5y) |
(81.44) - (70.61) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(81.70) - (62.60) |
(1,234.50) |
-123450.0% |
| Fair Value |
4.93 - 4.93 |
4.93 |
-59.77% |
| P/E |
8.10 - 11.33 |
9.73 |
-20.6% |
| EV/EBITDA |
(75.40) - (66.56) |
(71.45) |
-683.3% |
| EPV |
(84.37) - (73.60) |
(78.98) |
-744.8% |
| DDM - Stable |
6.07 - 22.08 |
14.08 |
14.9% |
| DDM - Multi |
10.79 - 28.92 |
15.53 |
26.8% |
2889.TW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
43,269.33 |
| Beta |
0.43 |
| Outstanding shares (mil) |
3,532.19 |
| Enterprise Value (mil) |
353,441.30 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.92% |
| Cost of Debt |
11.52% |
| WACC |
8.95% |