As of 2025-07-11, the Intrinsic Value of Paiho Shih Holdings Corp (8404.TW) is 14.34 TWD. This 8404.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.05 TWD, the upside of Paiho Shih Holdings Corp is -28.50%.
The range of the Intrinsic Value is 0.13 - 85.78 TWD
Based on its market price of 20.05 TWD and our intrinsic valuation, Paiho Shih Holdings Corp (8404.TW) is overvalued by 28.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.13 - 85.78 | 14.34 | -28.5% |
| DCF (Growth 10y) | 10.94 - 132.36 | 31.19 | 55.5% |
| DCF (EBITDA 5y) | 38.02 - 91.77 | 54.24 | 170.5% |
| DCF (EBITDA 10y) | 42.91 - 108.49 | 63.11 | 214.8% |
| Fair Value | 19.72 - 19.72 | 19.72 | -1.66% |
| P/E | 12.33 - 20.20 | 17.11 | -14.6% |
| EV/EBITDA | 19.47 - 68.30 | 33.54 | 67.3% |
| EPV | (26.81) - (29.05) | (27.93) | -239.3% |
| DDM - Stable | 8.64 - 25.83 | 17.24 | -14.0% |
| DDM - Multi | 8.40 - 20.40 | 12.01 | -40.1% |
| Market Cap (mil) | 8,018.80 |
| Beta | 1.03 |
| Outstanding shares (mil) | 399.94 |
| Enterprise Value (mil) | 16,605.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.97% |
| Cost of Debt | 4.83% |
| WACC | 6.75% |