As of 2025-07-10, the Intrinsic Value of Epileds Technologies Inc (4956.TW) is 17.65 TWD. This 4956.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.95 TWD, the upside of Epileds Technologies Inc is -26.30%.
The range of the Intrinsic Value is 8.31 - 65.83 TWD
Based on its market price of 23.95 TWD and our intrinsic valuation, Epileds Technologies Inc (4956.TW) is overvalued by 26.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.31 - 65.83 | 17.65 | -26.3% |
| DCF (Growth 10y) | 21.79 - 134.22 | 40.10 | 67.4% |
| DCF (EBITDA 5y) | 28.75 - 36.54 | 32.78 | 36.9% |
| DCF (EBITDA 10y) | 39.15 - 55.52 | 47.06 | 96.5% |
| Fair Value | -7.51 - -7.51 | -7.51 | -131.37% |
| P/E | (6.51) - 7.23 | (0.38) | -101.6% |
| EV/EBITDA | 15.18 - 23.31 | 19.38 | -19.1% |
| EPV | (14.95) - (18.92) | (16.93) | -170.7% |
| DDM - Stable | (3.04) - (13.36) | (8.20) | -134.2% |
| DDM - Multi | 18.95 - 66.46 | 29.70 | 24.0% |
| Market Cap (mil) | 2,404.82 |
| Beta | 1.45 |
| Outstanding shares (mil) | 100.41 |
| Enterprise Value (mil) | 3,028.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.47% |
| Cost of Debt | 5.50% |
| WACC | 7.54% |