As of 2026-04-06, the Intrinsic Value of HannStar Board Corp (5469.TW) is 107.42 TWD. This 5469.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.40 TWD, the upside of HannStar Board Corp is 35.30%.
The range of the Intrinsic Value is 69.73 - 198.99 TWD
Based on its market price of 79.40 TWD and our intrinsic valuation, HannStar Board Corp (5469.TW) is undervalued by 35.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.73 - 198.99 | 107.42 | 35.3% |
| DCF (Growth 10y) | 69.46 - 177.60 | 101.29 | 27.6% |
| DCF (EBITDA 5y) | 126.36 - 177.15 | 146.03 | 83.9% |
| DCF (EBITDA 10y) | 110.96 - 162.91 | 131.60 | 65.7% |
| Fair Value | 32.48 - 32.48 | 32.48 | -59.09% |
| P/E | 127.45 - 202.15 | 155.56 | 95.9% |
| EV/EBITDA | 103.57 - 213.20 | 151.03 | 90.2% |
| EPV | 66.86 - 93.62 | 80.24 | 1.1% |
| DDM - Stable | 41.16 - 99.12 | 70.14 | -11.7% |
| DDM - Multi | 77.52 - 139.98 | 99.29 | 25.1% |
| Market Cap (mil) | 38,601.90 |
| Beta | 1.23 |
| Outstanding shares (mil) | 486.17 |
| Enterprise Value (mil) | 54,338.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.97% |
| Cost of Debt | 4.25% |
| WACC | 8.24% |