As of 2025-07-23, the Intrinsic Value of Chong Hong Construction Co Ltd (5534.TW) is 1,365.75 TWD. This 5534.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 82.10 TWD, the upside of Chong Hong Construction Co Ltd is 1,563.50%.
The range of the Intrinsic Value is 602.95 - 11,363.88 TWD
Based on its market price of 82.10 TWD and our intrinsic valuation, Chong Hong Construction Co Ltd (5534.TW) is undervalued by 1,563.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8,091.16) - (744.55) | (1,268.12) | -1644.6% |
| DCF (Growth 10y) | 602.95 - 11,363.88 | 1,365.75 | 1563.5% |
| DCF (EBITDA 5y) | 246.70 - 384.98 | 313.91 | 282.3% |
| DCF (EBITDA 10y) | 567.06 - 888.08 | 717.42 | 773.8% |
| Fair Value | 71.89 - 71.89 | 71.89 | -12.44% |
| P/E | 69.21 - 217.96 | 131.01 | 59.6% |
| EV/EBITDA | 78.98 - 442.56 | 238.03 | 189.9% |
| EPV | 73.95 - 139.07 | 106.51 | 29.7% |
| DDM - Stable | 112.38 - 776.89 | 444.64 | 441.6% |
| DDM - Multi | 586.16 - 3,334.53 | 1,016.32 | 1137.9% |
| Market Cap (mil) | 23,836.09 |
| Beta | 0.67 |
| Outstanding shares (mil) | 290.33 |
| Enterprise Value (mil) | 42,014.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.60% |
| Cost of Debt | 4.25% |
| WACC | 5.25% |