As of 2025-07-06, the Intrinsic Value of Parpro Corp (4916.TW) is 45.65 TWD. This 4916.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.70 TWD, the upside of Parpro Corp is 17.90%.
The range of the Intrinsic Value is 32.74 - 77.73 TWD
Based on its market price of 38.70 TWD and our intrinsic valuation, Parpro Corp (4916.TW) is undervalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.74 - 77.73 | 45.65 | 17.9% |
| DCF (Growth 10y) | 39.54 - 88.09 | 53.61 | 38.5% |
| DCF (EBITDA 5y) | 25.65 - 38.06 | 31.09 | -19.7% |
| DCF (EBITDA 10y) | 35.14 - 52.60 | 42.62 | 10.1% |
| Fair Value | 3.01 - 3.01 | 3.01 | -92.21% |
| P/E | 8.42 - 13.46 | 11.16 | -71.2% |
| EV/EBITDA | 10.45 - 25.17 | 15.72 | -59.4% |
| EPV | 19.80 - 28.24 | 24.02 | -37.9% |
| DDM - Stable | 4.74 - 14.82 | 9.78 | -74.7% |
| DDM - Multi | 19.32 - 48.64 | 27.86 | -28.0% |
| Market Cap (mil) | 4,064.66 |
| Beta | 1.38 |
| Outstanding shares (mil) | 105.03 |
| Enterprise Value (mil) | 4,092.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.28% |
| Cost of Debt | 4.25% |
| WACC | 7.32% |