As of 2025-07-09, the Intrinsic Value of ALi Corp (3041.TW) is 7.63 TWD. This 3041.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 24.65 TWD, the upside of ALi Corp is -69.00%.
The range of the Intrinsic Value is 4.96 - 17.95 TWD
Based on its market price of 24.65 TWD and our intrinsic valuation, ALi Corp (3041.TW) is overvalued by 69.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.27) - (0.65) | (1.61) | -106.5% |
| DCF (Growth 10y) | 4.96 - 17.95 | 7.63 | -69.0% |
| DCF (EBITDA 5y) | 0.57 - 0.48 | 0.52 | -97.9% |
| DCF (EBITDA 10y) | 5.79 - 8.32 | 7.12 | -71.1% |
| Fair Value | -8.22 - -8.22 | -8.22 | -133.37% |
| P/E | (30.96) - (34.97) | (33.27) | -235.0% |
| EV/EBITDA | (3.45) - (2.97) | (3.55) | -114.4% |
| EPV | (12.59) - (18.36) | (15.47) | -162.8% |
| DDM - Stable | (17.88) - (82.37) | (50.13) | -303.4% |
| DDM - Multi | (1.26) - (4.48) | (1.96) | -107.9% |
| Market Cap (mil) | 2,885.78 |
| Beta | 1.58 |
| Outstanding shares (mil) | 117.07 |
| Enterprise Value (mil) | 2,642.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.12% |
| Cost of Debt | 9.03% |
| WACC | 7.92% |