As of 2025-07-10, the Intrinsic Value of Champion Microelectronic Corp (3257.TW) is 41.07 TWD. This 3257.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.00 TWD, the upside of Champion Microelectronic Corp is -32.70%.
The range of the Intrinsic Value is 29.43 - 69.63 TWD
Based on its market price of 61.00 TWD and our intrinsic valuation, Champion Microelectronic Corp (3257.TW) is overvalued by 32.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.43 - 69.63 | 41.07 | -32.7% |
| DCF (Growth 10y) | 46.06 - 108.63 | 64.27 | 5.4% |
| DCF (EBITDA 5y) | 48.25 - 56.72 | 52.47 | -14.0% |
| DCF (EBITDA 10y) | 64.89 - 85.04 | 74.39 | 21.9% |
| Fair Value | 57.79 - 57.79 | 57.79 | -5.26% |
| P/E | 48.96 - 61.59 | 57.05 | -6.5% |
| EV/EBITDA | 25.97 - 35.85 | 32.05 | -47.5% |
| EPV | 16.88 - 24.68 | 20.78 | -65.9% |
| DDM - Stable | 18.09 - 54.07 | 36.08 | -40.8% |
| DDM - Multi | 33.62 - 80.40 | 47.68 | -21.8% |
| Market Cap (mil) | 4,869.02 |
| Beta | 1.37 |
| Outstanding shares (mil) | 79.82 |
| Enterprise Value (mil) | 5,036.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.40% |
| Cost of Debt | 5.68% |
| WACC | 9.00% |