As of 2025-07-08, the Intrinsic Value of Global Brands Manufacture Ltd (6191.TW) is 97.11 TWD. This 6191.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.60 TWD, the upside of Global Brands Manufacture Ltd is 10.90%.
The range of the Intrinsic Value is 68.10 - 178.70 TWD
Based on its market price of 87.60 TWD and our intrinsic valuation, Global Brands Manufacture Ltd (6191.TW) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.10 - 178.70 | 97.11 | 10.9% |
| DCF (Growth 10y) | 69.03 - 166.27 | 94.75 | 8.2% |
| DCF (EBITDA 5y) | 69.71 - 80.64 | 76.41 | -12.8% |
| DCF (EBITDA 10y) | 70.55 - 85.48 | 78.72 | -10.1% |
| Fair Value | 158.28 - 158.28 | 158.28 | 80.68% |
| P/E | 73.63 - 100.03 | 84.03 | -4.1% |
| EV/EBITDA | 68.35 - 78.90 | 72.74 | -17.0% |
| EPV | 50.73 - 65.96 | 58.34 | -33.4% |
| DDM - Stable | 58.52 - 179.36 | 118.94 | 35.8% |
| DDM - Multi | 62.81 - 151.52 | 89.02 | 1.6% |
| Market Cap (mil) | 41,548.68 |
| Beta | 1.00 |
| Outstanding shares (mil) | 474.30 |
| Enterprise Value (mil) | 42,310.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.88% |
| Cost of Debt | 4.25% |
| WACC | 7.64% |