As of 2025-07-03, the Intrinsic Value of Cleanaway Co Ltd (8422.TW) is 210.69 TWD. This 8422.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.00 TWD, the upside of Cleanaway Co Ltd is 10.90%.
The range of the Intrinsic Value is 118.06 - 536.56 TWD
Based on its market price of 190.00 TWD and our intrinsic valuation, Cleanaway Co Ltd (8422.TW) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.06 - 536.56 | 210.69 | 10.9% |
| DCF (Growth 10y) | 125.36 - 516.16 | 212.57 | 11.9% |
| DCF (EBITDA 5y) | 168.45 - 246.84 | 207.48 | 9.2% |
| DCF (EBITDA 10y) | 189.46 - 298.63 | 241.08 | 26.9% |
| Fair Value | 61.21 - 61.21 | 61.21 | -67.78% |
| P/E | 186.17 - 214.24 | 196.73 | 3.5% |
| EV/EBITDA | 71.60 - 199.91 | 140.03 | -26.3% |
| EPV | (128.04) - (157.74) | (142.89) | -175.2% |
| DDM - Stable | 104.04 - 418.14 | 261.09 | 37.4% |
| DDM - Multi | 105.62 - 344.53 | 163.43 | -14.0% |
| Market Cap (mil) | 21,257.20 |
| Beta | 0.17 |
| Outstanding shares (mil) | 111.88 |
| Enterprise Value (mil) | 29,218.89 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.44% |
| Cost of Debt | 4.25% |
| WACC | 6.03% |