As of 2025-06-02, the Intrinsic Value of FIC Global Inc (3701.TW) is 45.64 TWD. This 3701.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.85 TWD, the upside of FIC Global Inc is 38.90%.
The range of the Intrinsic Value is 37.61 - 58.97 TWD
Based on its market price of 32.85 TWD and our intrinsic valuation, FIC Global Inc (3701.TW) is undervalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.61 - 58.97 | 45.64 | 38.9% |
| DCF (Growth 10y) | 54.04 - 86.43 | 66.24 | 101.7% |
| DCF (EBITDA 5y) | 51.09 - 63.03 | 56.47 | 71.9% |
| DCF (EBITDA 10y) | 61.22 - 79.97 | 69.57 | 111.8% |
| Fair Value | 2.78 - 2.78 | 2.78 | -91.53% |
| P/E | 1.64 - 28.89 | 14.00 | -57.4% |
| EV/EBITDA | 31.69 - 37.40 | 33.67 | 2.5% |
| EPV | 30.27 - 39.52 | 34.89 | 6.2% |
| DDM - Stable | 0.81 - 1.73 | 1.27 | -96.1% |
| DDM - Multi | 87.36 - 118.40 | 99.31 | 202.3% |
| Market Cap (mil) | 7,770.01 |
| Beta | 1.01 |
| Outstanding shares (mil) | 236.53 |
| Enterprise Value (mil) | 6,531.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.73% |
| Cost of Debt | 4.25% |
| WACC | 8.03% |