As of 2025-05-21, the Intrinsic Value of Taiflex Scientific Co Ltd (8039.TW) is 25.34 TWD. This 8039.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.50 TWD, the upside of Taiflex Scientific Co Ltd is -45.50%.
The range of the Intrinsic Value is 20.08 - 37.04 TWD
Based on its market price of 46.50 TWD and our intrinsic valuation, Taiflex Scientific Co Ltd (8039.TW) is overvalued by 45.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.08 - 37.04 | 25.34 | -45.5% |
| DCF (Growth 10y) | 19.92 - 33.38 | 24.16 | -48.0% |
| DCF (EBITDA 5y) | 36.96 - 50.15 | 43.81 | -5.8% |
| DCF (EBITDA 10y) | 34.56 - 49.30 | 41.76 | -10.2% |
| Fair Value | 10.59 - 10.59 | 10.59 | -77.22% |
| P/E | 28.19 - 37.88 | 33.61 | -27.7% |
| EV/EBITDA | 34.21 - 43.19 | 39.09 | -15.9% |
| EPV | 12.51 - 15.00 | 13.76 | -70.4% |
| DDM - Stable | 17.16 - 47.94 | 32.55 | -30.0% |
| DDM - Multi | 20.25 - 44.89 | 28.01 | -39.8% |
| Market Cap (mil) | 11,917.02 |
| Beta | 0.78 |
| Outstanding shares (mil) | 256.28 |
| Enterprise Value (mil) | 10,429.28 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.31% |
| Cost of Debt | 4.25% |
| WACC | 7.88% |