As of 2025-07-21, the Intrinsic Value of Ace Pillar Co Ltd (8374.TW) is 47.68 TWD. This 8374.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.50 TWD, the upside of Ace Pillar Co Ltd is -49.00%.
The range of the Intrinsic Value is 33.94 - 84.10 TWD
Based on its market price of 93.50 TWD and our intrinsic valuation, Ace Pillar Co Ltd (8374.TW) is overvalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.94 - 84.10 | 47.68 | -49.0% |
| DCF (Growth 10y) | 46.40 - 111.66 | 64.41 | -31.1% |
| DCF (EBITDA 5y) | 25.75 - 37.84 | 33.64 | -64.0% |
| DCF (EBITDA 10y) | 36.40 - 53.72 | 46.60 | -50.2% |
| Fair Value | 20.88 - 20.88 | 20.88 | -77.67% |
| P/E | 8.42 - 22.04 | 14.32 | -84.7% |
| EV/EBITDA | 10.97 - 30.88 | 21.49 | -77.0% |
| EPV | 7.09 - 9.42 | 8.26 | -91.2% |
| DDM - Stable | 7.83 - 25.82 | 16.82 | -82.0% |
| DDM - Multi | 33.16 - 86.79 | 48.20 | -48.5% |
| Market Cap (mil) | 10,495.37 |
| Beta | 0.99 |
| Outstanding shares (mil) | 112.25 |
| Enterprise Value (mil) | 10,321.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.19% |
| Cost of Debt | 4.41% |
| WACC | 6.83% |