As of 2025-06-01, the Intrinsic Value of Mosa Industrial Corp (4564.TW) is (27.04) TWD. This 4564.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.10 TWD, the upside of Mosa Industrial Corp is -258.10%.
The range of the Intrinsic Value is (154.55) - (18.27) TWD
Based on its market price of 17.10 TWD and our intrinsic valuation, Mosa Industrial Corp (4564.TW) is overvalued by 258.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (154.55) - (18.27) | (27.04) | -258.1% |
| DCF (Growth 10y) | (10.53) - (26.13) | (11.58) | -167.7% |
| DCF (EBITDA 5y) | (9.29) - (9.38) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (7.25) - (6.10) | (1,234.50) | -123450.0% |
| Fair Value | -7.02 - -7.02 | -7.02 | -141.05% |
| P/E | (18.59) - (21.11) | (18.67) | -209.2% |
| EV/EBITDA | (3.96) - (2.79) | (3.29) | -119.2% |
| EPV | (6.74) - (6.70) | (6.72) | -139.3% |
| DDM - Stable | (23.73) - (141.98) | (82.86) | -584.5% |
| DDM - Multi | (8.68) - (41.01) | (14.39) | -184.2% |
| Market Cap (mil) | 3,980.71 |
| Beta | 0.57 |
| Outstanding shares (mil) | 232.79 |
| Enterprise Value (mil) | 5,568.64 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.17% |
| Cost of Debt | 5.50% |
| WACC | 5.60% |