As of 2025-05-21, the Intrinsic Value of Pegavision Corp (6491.TW) is 403.59 TWD. This 6491.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 351.50 TWD, the upside of Pegavision Corp is 14.80%.
The range of the Intrinsic Value is 289.28 - 693.62 TWD
Based on its market price of 351.50 TWD and our intrinsic valuation, Pegavision Corp (6491.TW) is undervalued by 14.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 289.28 - 693.62 | 403.59 | 14.8% |
| DCF (Growth 10y) | 429.03 - 1,011.36 | 594.71 | 69.2% |
| DCF (EBITDA 5y) | 751.88 - 1,118.92 | 955.22 | 171.8% |
| DCF (EBITDA 10y) | 849.34 - 1,366.12 | 1,114.27 | 217.0% |
| Fair Value | 620.55 - 620.55 | 620.55 | 76.54% |
| P/E | 544.85 - 710.90 | 639.30 | 81.9% |
| EV/EBITDA | 391.69 - 790.17 | 576.10 | 63.9% |
| EPV | 125.08 - 172.64 | 148.86 | -57.7% |
| DDM - Stable | 216.37 - 690.94 | 453.65 | 29.1% |
| DDM - Multi | 310.99 - 784.62 | 446.92 | 27.1% |
| Market Cap (mil) | 27,417.00 |
| Beta | 0.60 |
| Outstanding shares (mil) | 78.00 |
| Enterprise Value (mil) | 27,427.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.63% |
| Cost of Debt | 4.25% |
| WACC | 8.36% |