As of 2025-07-10, the Intrinsic Value of Generalplus Technology Inc (4952.TW) is 26.02 TWD. This 4952.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.00 TWD, the upside of Generalplus Technology Inc is -31.50%.
The range of the Intrinsic Value is 21.99 - 34.01 TWD
Based on its market price of 38.00 TWD and our intrinsic valuation, Generalplus Technology Inc (4952.TW) is overvalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.99 - 34.01 | 26.02 | -31.5% |
| DCF (Growth 10y) | 26.79 - 42.15 | 31.98 | -15.8% |
| DCF (EBITDA 5y) | 36.88 - 46.89 | 41.69 | 9.7% |
| DCF (EBITDA 10y) | 39.47 - 53.28 | 45.83 | 20.6% |
| Fair Value | 52.63 - 52.63 | 52.63 | 38.51% |
| P/E | 32.53 - 62.55 | 42.15 | 10.9% |
| EV/EBITDA | 37.79 - 51.85 | 43.52 | 14.5% |
| EPV | 37.17 - 47.23 | 42.20 | 11.1% |
| DDM - Stable | 16.14 - 40.64 | 28.39 | -25.3% |
| DDM - Multi | 18.45 - 36.76 | 24.64 | -35.2% |
| Market Cap (mil) | 4,135.16 |
| Beta | 1.01 |
| Outstanding shares (mil) | 108.82 |
| Enterprise Value (mil) | 3,331.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.97% |
| Cost of Debt | 6.75% |
| WACC | 8.90% |