As of 2025-05-19, the Intrinsic Value of Onano Industrial Corp (6405.TW) is (25.24) TWD. This 6405.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.15 TWD, the upside of Onano Industrial Corp is -186.60%.
The range of the Intrinsic Value is (51.43) - (15.27) TWD
Based on its market price of 29.15 TWD and our intrinsic valuation, Onano Industrial Corp (6405.TW) is overvalued by 186.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (51.43) - (15.27) | (25.24) | -186.6% |
| DCF (Growth 10y) | (12.79) - (39.63) | (20.24) | -169.4% |
| DCF (EBITDA 5y) | (4.55) - (5.97) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.60) - (6.09) | (1,234.50) | -123450.0% |
| Fair Value | -18.80 - -18.80 | -18.80 | -164.49% |
| P/E | (16.53) - (16.63) | (16.62) | -157.0% |
| EV/EBITDA | (1.15) - (0.77) | (0.33) | -101.1% |
| EPV | (7.39) - (10.04) | (8.72) | -129.9% |
| DDM - Stable | (6.59) - (22.32) | (14.45) | -149.6% |
| DDM - Multi | (1.26) - (3.41) | (1.85) | -106.4% |
| Market Cap (mil) | 1,918.07 |
| Beta | 0.94 |
| Outstanding shares (mil) | 65.80 |
| Enterprise Value (mil) | 1,313.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.51% |
| Cost of Debt | 7.00% |
| WACC | 7.45% |