As of 2025-06-01, the Intrinsic Value of Arima Communications Corp (8101.TW) is (129.53) TWD. This 8101.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 TWD, the upside of Arima Communications Corp is -909.60%.
The range of the Intrinsic Value is (1,235.90) - (71.45) TWD
Based on its market price of 16.00 TWD and our intrinsic valuation, Arima Communications Corp (8101.TW) is overvalued by 909.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,235.90) - (71.45) | (129.53) | -909.6% |
| DCF (Growth 10y) | (66.31) - (1,015.62) | (114.08) | -813.0% |
| DCF (EBITDA 5y) | (37.15) - (106.86) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (42.01) - (103.20) | (1,234.50) | -123450.0% |
| Fair Value | -23.62 - -23.62 | -23.62 | -247.64% |
| P/E | (75.22) - (96.38) | (82.21) | -613.8% |
| EV/EBITDA | (24.08) - (40.00) | (26.87) | -267.9% |
| EPV | (54.63) - (83.65) | (69.14) | -532.1% |
| DDM - Stable | (67.52) - (1,082.13) | (574.83) | -3692.7% |
| DDM - Multi | (58.87) - (752.43) | (110.35) | -789.7% |
| Market Cap (mil) | 522.72 |
| Beta | 0.49 |
| Outstanding shares (mil) | 32.67 |
| Enterprise Value (mil) | 558.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.54% |
| Cost of Debt | 5.50% |
| WACC | 6.40% |