As of 2025-05-17, the Intrinsic Value of Lemtech Holdings Co Ltd (4912.TW) is 129.51 TWD. This 4912.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.50 TWD, the upside of Lemtech Holdings Co Ltd is 43.10%.
The range of the Intrinsic Value is 92.69 - 222.24 TWD
Based on its market price of 90.50 TWD and our intrinsic valuation, Lemtech Holdings Co Ltd (4912.TW) is undervalued by 43.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.69 - 222.24 | 129.51 | 43.1% |
| DCF (Growth 10y) | 94.67 - 209.40 | 127.62 | 41.0% |
| DCF (EBITDA 5y) | 312.57 - 448.66 | 350.13 | 286.9% |
| DCF (EBITDA 10y) | 283.71 - 440.46 | 331.61 | 266.4% |
| Fair Value | 107.14 - 107.14 | 107.14 | 18.39% |
| P/E | 137.03 - 233.21 | 199.53 | 120.5% |
| EV/EBITDA | 196.56 - 513.70 | 326.48 | 260.7% |
| EPV | 41.68 - 56.58 | 49.13 | -45.7% |
| DDM - Stable | 46.69 - 129.24 | 87.96 | -2.8% |
| DDM - Multi | 57.30 - 121.82 | 77.78 | -14.1% |
| Market Cap (mil) | 5,628.19 |
| Beta | 1.51 |
| Outstanding shares (mil) | 62.19 |
| Enterprise Value (mil) | 5,930.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.60% |
| Cost of Debt | 4.25% |
| WACC | 8.53% |