As of 2025-05-18, the Intrinsic Value of Taiwan Mobile Co Ltd (3045.TW) is 79.65 TWD. This 3045.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.00 TWD, the upside of Taiwan Mobile Co Ltd is -30.10%.
The range of the Intrinsic Value is 40.25 - 260.80 TWD
Based on its market price of 114.00 TWD and our intrinsic valuation, Taiwan Mobile Co Ltd (3045.TW) is overvalued by 30.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.25 - 260.80 | 79.65 | -30.1% |
| DCF (Growth 10y) | 69.62 - 377.29 | 124.88 | 9.5% |
| DCF (EBITDA 5y) | 52.71 - 84.23 | 69.36 | -39.2% |
| DCF (EBITDA 10y) | 76.74 - 126.18 | 101.26 | -11.2% |
| Fair Value | 18.55 - 18.55 | 18.55 | -83.72% |
| P/E | 78.97 - 103.57 | 89.86 | -21.2% |
| EV/EBITDA | 39.87 - 90.73 | 69.15 | -39.3% |
| EPV | 30.13 - 54.75 | 42.44 | -62.8% |
| DDM - Stable | 39.93 - 198.51 | 119.22 | 4.6% |
| DDM - Multi | 62.60 - 249.58 | 100.99 | -11.4% |
| Market Cap (mil) | 424,451.62 |
| Beta | -0.01 |
| Outstanding shares (mil) | 3,723.26 |
| Enterprise Value (mil) | 516,138.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |