As of 2025-07-23, the Intrinsic Value of Cheng Mei Materials Technology Corp (4960.TW) is 1.88 TWD. This 4960.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.80 TWD, the upside of Cheng Mei Materials Technology Corp is -86.40%.
The range of the Intrinsic Value is 0.58 - 5.22 TWD
Based on its market price of 13.80 TWD and our intrinsic valuation, Cheng Mei Materials Technology Corp (4960.TW) is overvalued by 86.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.58 - 5.22 | 1.88 | -86.4% |
| DCF (Growth 10y) | 2.02 - 8.42 | 3.83 | -72.3% |
| DCF (EBITDA 5y) | 2.07 - 4.49 | 3.18 | -77.0% |
| DCF (EBITDA 10y) | 2.97 - 6.45 | 4.48 | -67.6% |
| Fair Value | -21.98 - -21.98 | -21.98 | -259.29% |
| P/E | (10.97) - (11.89) | (13.08) | -194.8% |
| EV/EBITDA | (4.49) - (0.39) | (2.69) | -119.5% |
| EPV | (6.04) - (8.35) | (7.20) | -152.2% |
| DDM - Stable | (5.29) - (15.40) | (10.34) | -175.0% |
| DDM - Multi | 4.25 - 10.24 | 6.08 | -55.9% |
| Market Cap (mil) | 7,889.60 |
| Beta | 0.67 |
| Outstanding shares (mil) | 571.71 |
| Enterprise Value (mil) | 9,052.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.38% |
| Cost of Debt | 5.50% |
| WACC | 8.66% |