As of 2025-07-10, the Intrinsic Value of RiTdisplay Corp (8104.TW) is 23.18 TWD. This 8104.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.55 TWD, the upside of RiTdisplay Corp is -41.40%.
The range of the Intrinsic Value is 5.44 - 84.02 TWD
Based on its market price of 39.55 TWD and our intrinsic valuation, RiTdisplay Corp (8104.TW) is overvalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.44 - 84.02 | 23.18 | -41.4% |
| DCF (Growth 10y) | 253.31 - 995.93 | 420.72 | 963.8% |
| DCF (EBITDA 5y) | 239.80 - 300.46 | 272.63 | 589.3% |
| DCF (EBITDA 10y) | 628.59 - 870.76 | 749.38 | 1794.8% |
| Fair Value | 0.10 - 0.10 | 0.10 | -99.74% |
| P/E | 0.50 - 58.79 | 26.76 | -32.3% |
| EV/EBITDA | 15.13 - 75.48 | 41.10 | 3.9% |
| EPV | (39.42) - (46.50) | (42.96) | -208.6% |
| DDM - Stable | 0.14 - 0.39 | 0.27 | -99.3% |
| DDM - Multi | 105.45 - 240.53 | 147.71 | 273.5% |
| Market Cap (mil) | 3,624.76 |
| Beta | 1.04 |
| Outstanding shares (mil) | 91.65 |
| Enterprise Value (mil) | 5,533.97 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.55% |
| Cost of Debt | 4.83% |
| WACC | 8.22% |