As of 2025-07-16, the Intrinsic Value of Heran Co Ltd (5283.TW) is 61.82 TWD. This 5283.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.70 TWD, the upside of Heran Co Ltd is -18.30%.
The range of the Intrinsic Value is 40.56 - 120.23 TWD
Based on its market price of 75.70 TWD and our intrinsic valuation, Heran Co Ltd (5283.TW) is overvalued by 18.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.56 - 120.23 | 61.82 | -18.3% |
| DCF (Growth 10y) | 44.08 - 120.45 | 64.75 | -14.5% |
| DCF (EBITDA 5y) | 49.39 - 79.89 | 62.20 | -17.8% |
| DCF (EBITDA 10y) | 52.14 - 90.78 | 67.87 | -10.3% |
| Fair Value | 33.53 - 33.53 | 33.53 | -55.71% |
| P/E | 72.77 - 113.86 | 93.24 | 23.2% |
| EV/EBITDA | 53.93 - 96.92 | 72.91 | -3.7% |
| EPV | 59.96 - 105.66 | 82.81 | 9.4% |
| DDM - Stable | 54.05 - 149.11 | 101.58 | 34.2% |
| DDM - Multi | 60.55 - 132.45 | 83.40 | 10.2% |
| Market Cap (mil) | 5,526.10 |
| Beta | 0.32 |
| Outstanding shares (mil) | 73.00 |
| Enterprise Value (mil) | 6,259.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.37% |
| Cost of Debt | 14.06% |
| WACC | 8.74% |