As of 2025-06-03, the Intrinsic Value of CviLux Corp (8103.TW) is 67.80 TWD. This 8103.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.60 TWD, the upside of CviLux Corp is 39.50%.
The range of the Intrinsic Value is 54.21 - 106.66 TWD
Based on its market price of 48.60 TWD and our intrinsic valuation, CviLux Corp (8103.TW) is undervalued by 39.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.21 - 106.66 | 67.80 | 39.5% |
| DCF (Growth 10y) | 56.84 - 106.35 | 69.78 | 43.6% |
| DCF (EBITDA 5y) | 74.55 - 97.90 | 83.79 | 72.4% |
| DCF (EBITDA 10y) | 77.75 - 106.09 | 89.00 | 83.1% |
| Fair Value | 68.98 - 68.98 | 68.98 | 41.93% |
| P/E | 47.73 - 57.37 | 53.42 | 9.9% |
| EV/EBITDA | 81.00 - 103.15 | 91.34 | 87.9% |
| EPV | 62.23 - 74.66 | 68.45 | 40.8% |
| DDM - Stable | 37.44 - 131.47 | 84.46 | 73.8% |
| DDM - Multi | 54.76 - 150.75 | 80.49 | 65.6% |
| Market Cap (mil) | 4,484.81 |
| Beta | 1.23 |
| Outstanding shares (mil) | 92.28 |
| Enterprise Value (mil) | 2,230.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.25% |
| WACC | 7.17% |