As of 2025-07-08, the Intrinsic Value of Thunder Tiger Corp (8033.TW) is 11.25 TWD. This 8033.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.90 TWD, the upside of Thunder Tiger Corp is -82.10%.
The range of the Intrinsic Value is 5.19 - 137.73 TWD
Based on its market price of 62.90 TWD and our intrinsic valuation, Thunder Tiger Corp (8033.TW) is overvalued by 82.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.19 - 137.73 | 11.25 | -82.1% |
| DCF (Growth 10y) | 11.66 - 267.84 | 23.43 | -62.7% |
| DCF (EBITDA 5y) | 16.12 - 25.97 | 21.32 | -66.1% |
| DCF (EBITDA 10y) | 21.19 - 37.70 | 29.25 | -53.5% |
| Fair Value | 13.79 - 13.79 | 13.79 | -78.07% |
| P/E | 6.94 - 13.60 | 9.26 | -85.3% |
| EV/EBITDA | 5.68 - 16.06 | 10.28 | -83.7% |
| EPV | (5.23) - (7.51) | (6.37) | -110.1% |
| DDM - Stable | 7.21 - 103.15 | 55.18 | -12.3% |
| DDM - Multi | 20.22 - 231.40 | 37.64 | -40.2% |
| Market Cap (mil) | 9,600.43 |
| Beta | 0.88 |
| Outstanding shares (mil) | 152.63 |
| Enterprise Value (mil) | 9,808.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.87% |
| Cost of Debt | 7.27% |
| WACC | 6.69% |