As of 2025-05-19, the Intrinsic Value of Weikeng Industrial Co Ltd (3033.TW) is 22.98 TWD. This 3033.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.25 TWD, the upside of Weikeng Industrial Co Ltd is -30.90%.
The range of the Intrinsic Value is 2.75 - 86.57 TWD
Based on its market price of 33.25 TWD and our intrinsic valuation, Weikeng Industrial Co Ltd (3033.TW) is overvalued by 30.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.75 - 86.57 | 22.98 | -30.9% |
| DCF (Growth 10y) | 5.49 - 88.36 | 25.60 | -23.0% |
| DCF (EBITDA 5y) | 20.57 - 36.82 | 28.75 | -13.5% |
| DCF (EBITDA 10y) | 23.93 - 46.30 | 34.70 | 4.4% |
| Fair Value | 59.89 - 59.89 | 59.89 | 80.11% |
| P/E | 33.73 - 45.03 | 37.68 | 13.3% |
| EV/EBITDA | 21.93 - 37.91 | 29.02 | -12.7% |
| EPV | 23.21 - 48.18 | 35.69 | 7.4% |
| DDM - Stable | 17.76 - 50.05 | 33.91 | 2.0% |
| DDM - Multi | 24.74 - 50.19 | 32.75 | -1.5% |
| Market Cap (mil) | 15,849.94 |
| Beta | 0.75 |
| Outstanding shares (mil) | 476.69 |
| Enterprise Value (mil) | 33,295.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.87% |
| Cost of Debt | 4.83% |
| WACC | 5.90% |