As of 2025-05-08, the Intrinsic Value of Asia Pacific Telecom Co Ltd (3682.TW) is (18.46) TWD. This 3682.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.47 TWD, the upside of Asia Pacific Telecom Co Ltd is -347.10%.
The range of the Intrinsic Value is (130.69) - (11.41) TWD
Based on its market price of 7.47 TWD and our intrinsic valuation, Asia Pacific Telecom Co Ltd (3682.TW) is overvalued by 347.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (130.69) - (11.41) | (18.46) | -347.1% |
| DCF (Growth 10y) | (9.06) - (82.31) | (13.43) | -279.8% |
| DCF (EBITDA 5y) | (3.37) - (3.03) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (3.51) - (2.68) | (1,234.50) | -123450.0% |
| Fair Value | -5.60 - -5.60 | -5.60 | -174.93% |
| P/E | (26.82) - (28.08) | (28.10) | -476.2% |
| EV/EBITDA | 4.55 - 9.02 | 6.54 | -12.5% |
| EPV | (7.75) - (10.60) | (9.18) | -222.8% |
| DDM - Stable | (17.92) - (183.96) | (100.94) | -1451.3% |
| DDM - Multi | (6.87) - (56.09) | (12.34) | -265.2% |
| Market Cap (mil) | 31,491.88 |
| Beta | 0.41 |
| Outstanding shares (mil) | 4,215.78 |
| Enterprise Value (mil) | 43,098.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.06% |
| Cost of Debt | 5.50% |
| WACC | 5.71% |