As of 2025-05-16, the Intrinsic Value of JPP Holding Company Ltd (5284.TW) is 122.84 TWD. This 5284.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.50 TWD, the upside of JPP Holding Company Ltd is -18.40%.
The range of the Intrinsic Value is 63.72 - 393.28 TWD
Based on its market price of 150.50 TWD and our intrinsic valuation, JPP Holding Company Ltd (5284.TW) is overvalued by 18.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.72 - 393.28 | 122.84 | -18.4% |
| DCF (Growth 10y) | 155.64 - 800.31 | 271.79 | 80.6% |
| DCF (EBITDA 5y) | 221.72 - 363.20 | 289.12 | 92.1% |
| DCF (EBITDA 10y) | 283.98 - 498.54 | 381.59 | 153.5% |
| Fair Value | 19.74 - 19.74 | 19.74 | -86.88% |
| P/E | 19.97 - 65.31 | 40.90 | -72.8% |
| EV/EBITDA | 72.11 - 157.21 | 120.21 | -20.1% |
| EPV | (8.85) - (2.54) | (5.70) | -103.8% |
| DDM - Stable | 9.51 - 43.89 | 26.70 | -82.3% |
| DDM - Multi | 177.18 - 453.79 | 238.82 | 58.7% |
| Market Cap (mil) | 7,664.97 |
| Beta | 1.08 |
| Outstanding shares (mil) | 50.93 |
| Enterprise Value (mil) | 8,905.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.55% |
| Cost of Debt | 4.25% |
| WACC | 7.55% |