As of 2025-05-18, the Intrinsic Value of Far EasTone Telecommunications Co Ltd (4904.TW) is 73.17 TWD. This 4904.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.10 TWD, the upside of Far EasTone Telecommunications Co Ltd is -17.90%.
The range of the Intrinsic Value is 43.22 - 169.77 TWD
Based on its market price of 89.10 TWD and our intrinsic valuation, Far EasTone Telecommunications Co Ltd (4904.TW) is overvalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.22 - 169.77 | 73.17 | -17.9% |
| DCF (Growth 10y) | 71.23 - 248.12 | 113.37 | 27.2% |
| DCF (EBITDA 5y) | 52.57 - 81.66 | 64.74 | -27.3% |
| DCF (EBITDA 10y) | 71.62 - 114.19 | 89.34 | 0.3% |
| Fair Value | 29.49 - 29.49 | 29.49 | -66.90% |
| P/E | 67.75 - 86.48 | 81.00 | -9.1% |
| EV/EBITDA | 49.60 - 80.55 | 59.51 | -33.2% |
| EPV | 29.18 - 51.06 | 40.12 | -55.0% |
| DDM - Stable | 34.76 - 138.38 | 86.57 | -2.8% |
| DDM - Multi | 73.01 - 208.14 | 106.13 | 19.1% |
| Market Cap (mil) | 321,268.75 |
| Beta | -0.00 |
| Outstanding shares (mil) | 3,605.71 |
| Enterprise Value (mil) | 376,044.16 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.74% |
| Cost of Debt | 4.25% |
| WACC | 6.23% |