What is the intrinsic value of 2905.TW?
As of 2025-07-06, the Intrinsic Value of Mercuries & Associates Holding Ltd (2905.TW) is
1.30 TWD. This 2905.TW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.55 TWD, the upside of Mercuries & Associates Holding Ltd is
-89.63%.
Is 2905.TW undervalued or overvalued?
Based on its market price of 12.55 TWD and our intrinsic valuation, Mercuries & Associates Holding Ltd (2905.TW) is overvalued by 89.63%.
2905.TW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,775.75) - (159.83) |
(291.33) |
-2421.4% |
| DCF (Growth 10y) |
(162.64) - (1,761.93) |
(292.97) |
-2434.4% |
| Fair Value |
1.30 - 1.30 |
1.30 |
-89.63% |
| P/E |
2.33 - 9.94 |
6.17 |
-50.9% |
| EPV |
1,705.57 - 2,680.39 |
2,192.98 |
17373.9% |
| DDM - Stable |
5.11 - 16.82 |
10.97 |
-12.6% |
| DDM - Multi |
18.96 - 50.08 |
27.69 |
120.7% |
2905.TW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,087.37 |
| Beta |
0.26 |
| Outstanding shares (mil) |
1,122.50 |
| Enterprise Value (mil) |
11,379.13 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.71% |
| Cost of Debt |
5.50% |
| WACC |
4.76% |