5284.TW
JPP Holding Company Ltd
Price:  
207.00 
TWD
Volume:  
2,760,119.00
Taiwan, Province of China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

5284.TW Intrinsic Value

-43.30 %
Upside

What is the intrinsic value of 5284.TW?

As of 2025-07-10, the Intrinsic Value of JPP Holding Company Ltd (5284.TW) is 117.44 TWD. This 5284.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 207.00 TWD, the upside of JPP Holding Company Ltd is -43.30%.

The range of the Intrinsic Value is 62.73 - 338.13 TWD

Is 5284.TW undervalued or overvalued?

Based on its market price of 207.00 TWD and our intrinsic valuation, JPP Holding Company Ltd (5284.TW) is overvalued by 43.30%.

207.00 TWD
Stock Price
117.44 TWD
Intrinsic Value
Intrinsic Value Details

5284.TW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 62.73 - 338.13 117.44 -43.3%
DCF (Growth 10y) 145.67 - 661.40 248.56 20.1%
DCF (EBITDA 5y) 229.77 - 321.61 270.06 30.5%
DCF (EBITDA 10y) 292.13 - 448.49 359.51 73.7%
Fair Value 95.33 - 95.33 95.33 -53.95%
P/E 54.61 - 134.72 79.59 -61.6%
EV/EBITDA 135.57 - 201.10 163.92 -20.8%
EPV (10.21) - (4.15) (7.18) -103.5%
DDM - Stable 45.38 - 200.43 122.90 -40.6%
DDM - Multi 100.24 - 354.50 157.54 -23.9%

5284.TW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,542.51
Beta 1.42
Outstanding shares (mil) 50.93
Enterprise Value (mil) 11,820.11
Market risk premium 5.98%
Cost of Equity 8.65%
Cost of Debt 4.25%
WACC 7.87%