As of 2025-07-06, the Intrinsic Value of Global Mixed-Mode Technology Inc (8081.TW) is 268.64 TWD. This 8081.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.50 TWD, the upside of Global Mixed-Mode Technology Inc is 23.50%.
The range of the Intrinsic Value is 228.03 - 341.20 TWD
Based on its market price of 217.50 TWD and our intrinsic valuation, Global Mixed-Mode Technology Inc (8081.TW) is undervalued by 23.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 228.03 - 341.20 | 268.64 | 23.5% |
| DCF (Growth 10y) | 269.35 - 399.65 | 316.52 | 45.5% |
| DCF (EBITDA 5y) | 246.03 - 387.39 | 298.45 | 37.2% |
| DCF (EBITDA 10y) | 278.28 - 428.69 | 333.94 | 53.5% |
| Fair Value | 424.87 - 424.87 | 424.87 | 95.34% |
| P/E | 255.21 - 603.72 | 366.31 | 68.4% |
| EV/EBITDA | 216.84 - 388.11 | 268.35 | 23.4% |
| EPV | 225.89 - 270.63 | 248.26 | 14.1% |
| DDM - Stable | 130.53 - 300.82 | 215.67 | -0.8% |
| DDM - Multi | 160.61 - 291.20 | 207.37 | -4.7% |
| Market Cap (mil) | 18,741.97 |
| Beta | 0.76 |
| Outstanding shares (mil) | 86.17 |
| Enterprise Value (mil) | 13,331.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.61% |
| Cost of Debt | 4.25% |
| WACC | 9.59% |