As of 2025-07-21, the Intrinsic Value of Wistron NeWeb Corp (6285.TW) is 74.06 TWD. This 6285.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.00 TWD, the upside of Wistron NeWeb Corp is -36.70%.
The range of the Intrinsic Value is 48.97 - 152.91 TWD
Based on its market price of 117.00 TWD and our intrinsic valuation, Wistron NeWeb Corp (6285.TW) is overvalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.97 - 152.91 | 74.06 | -36.7% |
| DCF (Growth 10y) | 72.59 - 214.52 | 107.06 | -8.5% |
| DCF (EBITDA 5y) | 109.09 - 141.39 | 123.17 | 5.3% |
| DCF (EBITDA 10y) | 118.03 - 163.14 | 137.60 | 17.6% |
| Fair Value | 186.87 - 186.87 | 186.87 | 59.71% |
| P/E | 107.45 - 133.50 | 121.21 | 3.6% |
| EV/EBITDA | 109.18 - 139.29 | 120.57 | 3.0% |
| EPV | 59.51 - 79.25 | 69.38 | -40.7% |
| DDM - Stable | 71.47 - 245.59 | 158.53 | 35.5% |
| DDM - Multi | 92.16 - 250.35 | 135.23 | 15.6% |
| Market Cap (mil) | 56,646.72 |
| Beta | 0.74 |
| Outstanding shares (mil) | 484.16 |
| Enterprise Value (mil) | 56,910.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.53% |
| Cost of Debt | 4.25% |
| WACC | 7.46% |