As of 2025-07-09, the Intrinsic Value of Elite Advanced Laser Corp (3450.TW) is 213.16 TWD. This 3450.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.00 TWD, the upside of Elite Advanced Laser Corp is 8.20%.
The range of the Intrinsic Value is 150.00 - 385.96 TWD
Based on its market price of 197.00 TWD and our intrinsic valuation, Elite Advanced Laser Corp (3450.TW) is undervalued by 8.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.00 - 385.96 | 213.16 | 8.2% |
| DCF (Growth 10y) | 1,137.00 - 3,319.93 | 1,719.96 | 773.1% |
| DCF (EBITDA 5y) | 963.65 - 1,548.97 | 1,261.89 | 540.6% |
| DCF (EBITDA 10y) | 2,641.86 - 4,701.83 | 3,625.43 | 1740.3% |
| Fair Value | 146.31 - 146.31 | 146.31 | -25.73% |
| P/E | 97.39 - 254.50 | 164.69 | -16.4% |
| EV/EBITDA | 209.85 - 294.96 | 244.98 | 24.4% |
| EPV | 45.24 - 54.67 | 49.95 | -74.6% |
| DDM - Stable | 52.92 - 184.59 | 118.76 | -39.7% |
| DDM - Multi | 715.04 - 1,987.93 | 1,057.91 | 437.0% |
| Market Cap (mil) | 28,698.96 |
| Beta | 1.84 |
| Outstanding shares (mil) | 145.68 |
| Enterprise Value (mil) | 25,624.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.80% |
| Cost of Debt | 4.25% |
| WACC | 8.71% |