As of 2025-06-03, the Intrinsic Value of Hiwin Mikrosystem Corp (4576.TW) is 90.34 TWD. This 4576.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.00 TWD, the upside of Hiwin Mikrosystem Corp is -26.60%.
The range of the Intrinsic Value is 49.87 - 374.60 TWD
Based on its market price of 123.00 TWD and our intrinsic valuation, Hiwin Mikrosystem Corp (4576.TW) is overvalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.87 - 374.60 | 90.34 | -26.6% |
| DCF (Growth 10y) | 56.92 - 389.67 | 98.67 | -19.8% |
| DCF (EBITDA 5y) | 36.11 - 50.56 | 44.69 | -63.7% |
| DCF (EBITDA 10y) | 44.17 - 63.58 | 54.72 | -55.5% |
| Fair Value | 12.66 - 12.66 | 12.66 | -89.71% |
| P/E | 7.63 - 20.44 | 13.87 | -88.7% |
| EV/EBITDA | 10.84 - 27.06 | 19.44 | -84.2% |
| EPV | 0.76 - 3.44 | 2.10 | -98.3% |
| DDM - Stable | 6.79 - 50.72 | 28.75 | -76.6% |
| DDM - Multi | 45.54 - 263.86 | 77.61 | -36.9% |
| Market Cap (mil) | 14,735.40 |
| Beta | 0.65 |
| Outstanding shares (mil) | 119.80 |
| Enterprise Value (mil) | 15,493.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.06% |
| Cost of Debt | 4.25% |
| WACC | 6.77% |