As of 2025-07-10, the Intrinsic Value of Bright Led Electronics Corp (3031.TW) is 9.42 TWD. This 3031.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.35 TWD, the upside of Bright Led Electronics Corp is -45.70%.
The range of the Intrinsic Value is 7.91 - 13.19 TWD
Based on its market price of 17.35 TWD and our intrinsic valuation, Bright Led Electronics Corp (3031.TW) is overvalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.91 - 13.19 | 9.42 | -45.7% |
| DCF (Growth 10y) | 7.24 - 10.80 | 8.27 | -52.3% |
| DCF (EBITDA 5y) | 13.00 - 14.82 | 14.01 | -19.2% |
| DCF (EBITDA 10y) | 11.24 - 13.53 | 12.40 | -28.5% |
| Fair Value | 5.02 - 5.02 | 5.02 | -71.05% |
| P/E | 18.16 - 25.52 | 21.64 | 24.7% |
| EV/EBITDA | 13.70 - 17.49 | 16.27 | -6.3% |
| EPV | 9.28 - 11.24 | 10.26 | -40.9% |
| DDM - Stable | 8.71 - 27.48 | 18.09 | 4.3% |
| DDM - Multi | 8.76 - 21.93 | 12.57 | -27.6% |
| Market Cap (mil) | 3,005.02 |
| Beta | 1.13 |
| Outstanding shares (mil) | 173.20 |
| Enterprise Value (mil) | 2,357.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.18% |
| Cost of Debt | 4.25% |
| WACC | 8.96% |