As of 2025-07-08, the Intrinsic Value of Wiwynn Corp (6669.TW) is 3,586.77 TWD. This 6669.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,455.00 TWD, the upside of Wiwynn Corp is 46.10%.
The range of the Intrinsic Value is 2,394.26 - 7,463.52 TWD
Based on its market price of 2,455.00 TWD and our intrinsic valuation, Wiwynn Corp (6669.TW) is undervalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,394.26 - 7,463.52 | 3,586.77 | 46.1% |
| DCF (Growth 10y) | 3,707.20 - 11,355.44 | 5,517.38 | 124.7% |
| DCF (EBITDA 5y) | 2,968.51 - 3,856.53 | 3,406.63 | 38.8% |
| DCF (EBITDA 10y) | 3,803.32 - 5,311.38 | 4,508.85 | 83.7% |
| Fair Value | 3,748.15 - 3,748.15 | 3,748.15 | 52.67% |
| P/E | 1,755.30 - 2,638.70 | 2,251.75 | -8.3% |
| EV/EBITDA | 1,590.90 - 2,253.15 | 1,879.76 | -23.4% |
| EPV | 808.18 - 1,214.28 | 1,011.23 | -58.8% |
| DDM - Stable | 1,436.37 - 5,720.87 | 3,578.62 | 45.8% |
| DDM - Multi | 2,790.37 - 8,879.87 | 4,275.55 | 74.2% |
| Market Cap (mil) | 456,237.20 |
| Beta | 1.13 |
| Outstanding shares (mil) | 185.84 |
| Enterprise Value (mil) | 468,724.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.83% |
| Cost of Debt | 4.95% |
| WACC | 7.57% |