As of 2025-07-10, the Intrinsic Value of Phoenix Silicon International Corp (8028.TW) is 63.05 TWD. This 8028.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.00 TWD, the upside of Phoenix Silicon International Corp is -51.50%.
The range of the Intrinsic Value is 32.59 - 183.06 TWD
Based on its market price of 130.00 TWD and our intrinsic valuation, Phoenix Silicon International Corp (8028.TW) is overvalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.59 - 183.06 | 63.05 | -51.5% |
| DCF (Growth 10y) | 110.01 - 484.74 | 186.10 | 43.2% |
| DCF (EBITDA 5y) | 177.01 - 251.50 | 212.89 | 63.8% |
| DCF (EBITDA 10y) | 239.37 - 368.56 | 299.08 | 130.1% |
| Fair Value | 81.99 - 81.99 | 81.99 | -36.93% |
| P/E | 71.37 - 99.29 | 82.53 | -36.5% |
| EV/EBITDA | 88.90 - 157.19 | 125.83 | -3.2% |
| EPV | (53.38) - (65.58) | (59.48) | -145.8% |
| DDM - Stable | 39.03 - 165.84 | 102.43 | -21.2% |
| DDM - Multi | 92.48 - 312.31 | 143.54 | 10.4% |
| Market Cap (mil) | 22,441.90 |
| Beta | 1.86 |
| Outstanding shares (mil) | 172.63 |
| Enterprise Value (mil) | 25,938.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.46% |
| Cost of Debt | 4.25% |
| WACC | 7.68% |