As of 2025-06-03, the Intrinsic Value of Bonny Worldwide Ltd (8467.TW) is 229.87 TWD. This 8467.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.50 TWD, the upside of Bonny Worldwide Ltd is 35.60%.
The range of the Intrinsic Value is 172.21 - 366.87 TWD
Based on its market price of 169.50 TWD and our intrinsic valuation, Bonny Worldwide Ltd (8467.TW) is undervalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.21 - 366.87 | 229.87 | 35.6% |
| DCF (Growth 10y) | 237.84 - 500.21 | 316.07 | 86.5% |
| DCF (EBITDA 5y) | 208.86 - 266.16 | 248.18 | 46.4% |
| DCF (EBITDA 10y) | 256.05 - 341.40 | 307.67 | 81.5% |
| Fair Value | 306.85 - 306.85 | 306.85 | 81.03% |
| P/E | 159.56 - 255.79 | 174.28 | 2.8% |
| EV/EBITDA | 149.10 - 201.67 | 179.32 | 5.8% |
| EPV | 103.74 - 135.64 | 119.69 | -29.4% |
| DDM - Stable | 111.28 - 332.74 | 222.01 | 31.0% |
| DDM - Multi | 176.02 - 415.80 | 248.12 | 46.4% |
| Market Cap (mil) | 8,785.18 |
| Beta | 0.91 |
| Outstanding shares (mil) | 51.83 |
| Enterprise Value (mil) | 7,953.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.52% |
| Cost of Debt | 4.25% |
| WACC | 7.13% |