As of 2025-05-18, the Intrinsic Value of Nichidenbo Corp (3090.TW) is 63.21 TWD. This 3090.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.60 TWD, the upside of Nichidenbo Corp is -16.40%.
The range of the Intrinsic Value is 44.04 - 113.65 TWD
Based on its market price of 75.60 TWD and our intrinsic valuation, Nichidenbo Corp (3090.TW) is overvalued by 16.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.04 - 113.65 | 63.21 | -16.4% |
| DCF (Growth 10y) | 55.47 - 136.24 | 77.86 | 3.0% |
| DCF (EBITDA 5y) | 60.33 - 80.47 | 73.31 | -3.0% |
| DCF (EBITDA 10y) | 64.39 - 89.63 | 79.04 | 4.5% |
| Fair Value | 89.81 - 89.81 | 89.81 | 18.80% |
| P/E | 61.40 - 83.72 | 69.37 | -8.2% |
| EV/EBITDA | 48.54 - 77.24 | 62.54 | -17.3% |
| EPV | 40.85 - 59.12 | 49.99 | -33.9% |
| DDM - Stable | 43.16 - 140.37 | 91.77 | 21.4% |
| DDM - Multi | 57.85 - 135.08 | 79.80 | 5.6% |
| Market Cap (mil) | 16,072.56 |
| Beta | 0.55 |
| Outstanding shares (mil) | 212.60 |
| Enterprise Value (mil) | 17,518.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.25% |
| WACC | 6.56% |