As of 2025-06-03, the Intrinsic Value of Golden Bridge Electech Inc (6133.TW) is 10.12 TWD. This 6133.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.75 TWD, the upside of Golden Bridge Electech Inc is -31.40%.
The range of the Intrinsic Value is 7.02 - 16.72 TWD
Based on its market price of 14.75 TWD and our intrinsic valuation, Golden Bridge Electech Inc (6133.TW) is overvalued by 31.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.02 - 16.72 | 10.12 | -31.4% |
| DCF (Growth 10y) | 13.12 - 28.53 | 18.07 | 22.5% |
| DCF (EBITDA 5y) | 21.41 - 35.20 | 29.20 | 98.0% |
| DCF (EBITDA 10y) | 27.15 - 46.24 | 37.33 | 153.1% |
| Fair Value | 3.65 - 3.65 | 3.65 | -75.22% |
| P/E | 11.46 - 17.07 | 13.46 | -8.8% |
| EV/EBITDA | 8.80 - 18.56 | 14.19 | -3.8% |
| EPV | (0.44) - (0.12) | (0.28) | -101.9% |
| DDM - Stable | 5.71 - 14.85 | 10.28 | -30.3% |
| DDM - Multi | 12.87 - 26.49 | 17.38 | 17.8% |
| Market Cap (mil) | 1,725.90 |
| Beta | 1.29 |
| Outstanding shares (mil) | 117.01 |
| Enterprise Value (mil) | 1,902.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.69% |
| Cost of Debt | 4.25% |
| WACC | 7.39% |