As of 2025-08-06, the Intrinsic Value of TPK Holding Co Ltd (3673.TW) is 213.91 TWD. This 3673.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.50 TWD, the upside of TPK Holding Co Ltd is 538.50%.
The range of the Intrinsic Value is 144.45 - 468.53 TWD
Based on its market price of 33.50 TWD and our intrinsic valuation, TPK Holding Co Ltd (3673.TW) is undervalued by 538.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 144.45 - 468.53 | 213.91 | 538.5% |
| DCF (Growth 10y) | 189.39 - 602.81 | 278.68 | 731.9% |
| DCF (EBITDA 5y) | 100.40 - 136.59 | 113.38 | 238.4% |
| DCF (EBITDA 10y) | 139.51 - 196.67 | 161.03 | 380.7% |
| Fair Value | 31.91 - 31.91 | 31.91 | -4.73% |
| P/E | 24.36 - 79.69 | 48.73 | 45.5% |
| EV/EBITDA | 40.65 - 72.82 | 52.40 | 56.4% |
| EPV | 144.08 - 220.01 | 182.05 | 443.4% |
| DDM - Stable | 7.49 - 20.43 | 13.96 | -58.3% |
| DDM - Multi | 77.58 - 174.14 | 108.40 | 223.6% |
| Market Cap (mil) | 13,623.11 |
| Beta | 1.03 |
| Outstanding shares (mil) | 406.66 |
| Enterprise Value (mil) | 5,788.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.78% |
| Cost of Debt | 5.50% |
| WACC | 6.33% |