As of 2025-05-15, the Intrinsic Value of Paiho Shih Holdings Corp (8404.TW) is 28.61 TWD. This 8404.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.80 TWD, the upside of Paiho Shih Holdings Corp is 25.50%.
The range of the Intrinsic Value is 10.21 - 106.50 TWD
Based on its market price of 22.80 TWD and our intrinsic valuation, Paiho Shih Holdings Corp (8404.TW) is undervalued by 25.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.21 - 106.50 | 28.61 | 25.5% |
| DCF (Growth 10y) | 23.70 - 156.51 | 49.24 | 116.0% |
| DCF (EBITDA 5y) | 49.57 - 108.89 | 69.11 | 203.1% |
| DCF (EBITDA 10y) | 61.89 - 144.18 | 89.23 | 291.4% |
| Fair Value | 14.07 - 14.07 | 14.07 | -38.27% |
| P/E | 14.00 - 23.83 | 18.93 | -17.0% |
| EV/EBITDA | 21.26 - 57.88 | 31.35 | 37.5% |
| EPV | (25.50) - (28.15) | (26.83) | -217.7% |
| DDM - Stable | 5.89 - 16.83 | 11.36 | -50.2% |
| DDM - Multi | 12.57 - 29.51 | 17.81 | -21.9% |
| Market Cap (mil) | 9,118.63 |
| Beta | 0.92 |
| Outstanding shares (mil) | 399.94 |
| Enterprise Value (mil) | 17,310.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.93% |
| Cost of Debt | 5.64% |
| WACC | 6.97% |