As of 2025-05-14, the Intrinsic Value of Abnova Taiwan Corp (4133.TW) is 15.88 TWD. This 4133.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.65 TWD, the upside of Abnova Taiwan Corp is -44.60%.
The range of the Intrinsic Value is 13.49 - 22.06 TWD
Based on its market price of 28.65 TWD and our intrinsic valuation, Abnova Taiwan Corp (4133.TW) is overvalued by 44.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.49 - 22.06 | 15.88 | -44.6% |
| DCF (Growth 10y) | 13.07 - 19.72 | 14.96 | -47.8% |
| DCF (EBITDA 5y) | 17.74 - 21.77 | 19.04 | -33.5% |
| DCF (EBITDA 10y) | 17.02 - 21.91 | 18.73 | -34.6% |
| Fair Value | 25.44 - 25.44 | 25.44 | -11.22% |
| P/E | 19.75 - 29.79 | 26.04 | -9.1% |
| EV/EBITDA | 15.97 - 24.96 | 19.47 | -32.0% |
| EPV | 17.16 - 22.28 | 19.72 | -31.2% |
| DDM - Stable | 8.44 - 28.06 | 18.25 | -36.3% |
| DDM - Multi | 12.56 - 30.38 | 17.55 | -38.7% |
| Market Cap (mil) | 1,734.76 |
| Beta | 0.85 |
| Outstanding shares (mil) | 60.55 |
| Enterprise Value (mil) | 1,310.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.25% |
| WACC | 7.79% |