As of 2025-07-10, the Intrinsic Value of Billionton Systems Inc (6172.TW) is 18.86 TWD. This 6172.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.10 TWD, the upside of Billionton Systems Inc is -6.20%.
The range of the Intrinsic Value is 11.36 - 41.19 TWD
Based on its market price of 20.10 TWD and our intrinsic valuation, Billionton Systems Inc (6172.TW) is overvalued by 6.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.36 - 41.19 | 18.86 | -6.2% |
| DCF (Growth 10y) | 23.22 - 74.53 | 36.17 | 80.0% |
| DCF (EBITDA 5y) | 11.09 - 36.32 | 17.23 | -14.3% |
| DCF (EBITDA 10y) | 22.21 - 64.57 | 32.72 | 62.8% |
| Fair Value | 2.02 - 2.02 | 2.02 | -89.97% |
| P/E | 7.64 - 11.00 | 9.04 | -55.0% |
| EV/EBITDA | 0.99 - 12.90 | 4.43 | -77.9% |
| EPV | (5.85) - (6.55) | (6.20) | -130.8% |
| DDM - Stable | 3.84 - 14.32 | 9.08 | -54.8% |
| DDM - Multi | 12.05 - 35.70 | 18.12 | -9.8% |
| Market Cap (mil) | 1,302.00 |
| Beta | 0.31 |
| Outstanding shares (mil) | 64.78 |
| Enterprise Value (mil) | 1,581.35 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.05% |
| Cost of Debt | 4.25% |
| WACC | 6.40% |