As of 2025-07-09, the Intrinsic Value of Tex Year Industries Inc (4720.TW) is 12.93 TWD. This 4720.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.05 TWD, the upside of Tex Year Industries Inc is -19.40%.
The range of the Intrinsic Value is 9.37 - 21.09 TWD
Based on its market price of 16.05 TWD and our intrinsic valuation, Tex Year Industries Inc (4720.TW) is overvalued by 19.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.37 - 21.09 | 12.93 | -19.4% |
| DCF (Growth 10y) | 10.44 - 21.66 | 13.88 | -13.5% |
| DCF (EBITDA 5y) | 23.43 - 28.94 | 25.49 | 58.8% |
| DCF (EBITDA 10y) | 24.11 - 31.54 | 27.03 | 68.4% |
| Fair Value | 31.97 - 31.97 | 31.97 | 99.18% |
| P/E | 20.27 - 40.61 | 28.64 | 78.4% |
| EV/EBITDA | 15.84 - 30.49 | 23.92 | 49.1% |
| EPV | 7.32 - 9.74 | 8.53 | -46.9% |
| DDM - Stable | 10.69 - 28.34 | 19.51 | 21.6% |
| DDM - Multi | 11.94 - 24.93 | 16.18 | 0.8% |
| Market Cap (mil) | 1,838.05 |
| Beta | 0.71 |
| Outstanding shares (mil) | 114.52 |
| Enterprise Value (mil) | 1,951.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.22% |
| Cost of Debt | 4.25% |
| WACC | 6.70% |