As of 2025-07-22, the Intrinsic Value of Coxon Precise Industrial Co Ltd (3607.TW) is 37.97 TWD. This 3607.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.95 TWD, the upside of Coxon Precise Industrial Co Ltd is 172.20%.
The range of the Intrinsic Value is 26.72 - 70.35 TWD
Based on its market price of 13.95 TWD and our intrinsic valuation, Coxon Precise Industrial Co Ltd (3607.TW) is undervalued by 172.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.72 - 70.35 | 37.97 | 172.2% |
| DCF (Growth 10y) | 32.00 - 79.53 | 44.38 | 218.1% |
| DCF (EBITDA 5y) | 21.03 - 25.69 | 22.44 | 60.8% |
| DCF (EBITDA 10y) | 27.41 - 35.20 | 30.20 | 116.5% |
| Fair Value | 5.36 - 5.36 | 5.36 | -61.60% |
| P/E | 3.81 - 11.49 | 7.30 | -47.6% |
| EV/EBITDA | 10.08 - 20.74 | 14.66 | 5.1% |
| EPV | 10.27 - 13.56 | 11.92 | -14.6% |
| DDM - Stable | 2.11 - 8.53 | 5.32 | -61.8% |
| DDM - Multi | 21.98 - 70.77 | 33.76 | 142.0% |
| Market Cap (mil) | 1,697.16 |
| Beta | 1.07 |
| Outstanding shares (mil) | 121.66 |
| Enterprise Value (mil) | 1,450.14 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.68% |
| Cost of Debt | 7.99% |
| WACC | 7.70% |