As of 2025-07-08, the Intrinsic Value of HiTi Digital Inc (3494.TW) is 37.49 TWD. This 3494.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 13.10 TWD, the upside of HiTi Digital Inc is 186.20%.
The range of the Intrinsic Value is 19.13 - 130.23 TWD
Based on its market price of 13.10 TWD and our intrinsic valuation, HiTi Digital Inc (3494.TW) is undervalued by 186.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.81) - 14.16 | (0.85) | -106.5% |
| DCF (Growth 10y) | 19.13 - 130.23 | 37.49 | 186.2% |
| DCF (EBITDA 5y) | 1.98 - 21.64 | 6.30 | -51.9% |
| DCF (EBITDA 10y) | 14.47 - 54.20 | 23.43 | 78.9% |
| Fair Value | -11.94 - -11.94 | -11.94 | -191.17% |
| P/E | (22.61) - (26.17) | (25.85) | -297.3% |
| EV/EBITDA | (3.08) - 2.90 | (1.40) | -110.7% |
| EPV | (20.77) - (25.18) | (22.97) | -275.4% |
| DDM - Stable | (15.45) - (112.02) | (63.74) | -586.5% |
| DDM - Multi | (2.89) - (16.28) | (4.90) | -137.4% |
| Market Cap (mil) | 1,241.88 |
| Beta | 0.72 |
| Outstanding shares (mil) | 94.80 |
| Enterprise Value (mil) | 1,822.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.06% |
| Cost of Debt | 6.48% |
| WACC | 6.82% |