As of 2025-06-04, the Intrinsic Value of Shui-Mu International Co Ltd (8443.TW) is 11.17 TWD. This 8443.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.00 TWD, the upside of Shui-Mu International Co Ltd is -6.90%.
The range of the Intrinsic Value is 5.36 - 38.26 TWD
Based on its market price of 12.00 TWD and our intrinsic valuation, Shui-Mu International Co Ltd (8443.TW) is overvalued by 6.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.36 - 38.26 | 11.17 | -6.9% |
| DCF (Growth 10y) | 10.36 - 59.18 | 19.03 | 58.6% |
| DCF (EBITDA 5y) | 3.98 - 6.45 | 5.23 | -56.4% |
| DCF (EBITDA 10y) | 8.78 - 13.99 | 11.27 | -6.1% |
| Fair Value | -3.63 - -3.63 | -3.63 | -130.24% |
| P/E | (8.74) - (9.16) | (9.54) | -179.5% |
| EV/EBITDA | 13.89 - 22.61 | 17.66 | 47.2% |
| EPV | 20.82 - 32.76 | 26.79 | 123.3% |
| DDM - Stable | (7.48) - (32.19) | (19.84) | -265.3% |
| DDM - Multi | 7.51 - 25.96 | 11.76 | -2.0% |
| Market Cap (mil) | 801.60 |
| Beta | 0.12 |
| Outstanding shares (mil) | 66.80 |
| Enterprise Value (mil) | 990.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.41% |
| Cost of Debt | 5.50% |
| WACC | 6.60% |