8482.TW
Shane Global Holding Inc
Price:  
53.60 
TWD
Volume:  
35,105.00
Taiwan, Province of China | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

8482.TW Intrinsic Value

42.30 %
Upside

What is the intrinsic value of 8482.TW?

As of 2025-07-11, the Intrinsic Value of Shane Global Holding Inc (8482.TW) is 76.26 TWD. This 8482.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.60 TWD, the upside of Shane Global Holding Inc is 42.30%.

The range of the Intrinsic Value is 60.68 - 107.75 TWD

Is 8482.TW undervalued or overvalued?

Based on its market price of 53.60 TWD and our intrinsic valuation, Shane Global Holding Inc (8482.TW) is undervalued by 42.30%.

53.60 TWD
Stock Price
76.26 TWD
Intrinsic Value
Intrinsic Value Details

8482.TW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.68 - 107.75 76.26 42.3%
DCF (Growth 10y) 71.46 - 122.64 88.56 65.2%
DCF (EBITDA 5y) 80.04 - 138.61 92.61 72.8%
DCF (EBITDA 10y) 86.10 - 147.60 100.80 88.1%
Fair Value 20.57 - 20.57 20.57 -61.62%
P/E 52.34 - 80.92 62.83 17.2%
EV/EBITDA 60.24 - 127.35 84.36 57.4%
EPV 29.24 - 35.97 32.60 -39.2%
DDM - Stable 33.77 - 87.84 60.80 13.4%
DDM - Multi 52.71 - 107.91 70.97 32.4%

8482.TW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,758.78
Beta 0.51
Outstanding shares (mil) 107.44
Enterprise Value (mil) 4,869.96
Market risk premium 5.98%
Cost of Equity 8.37%
Cost of Debt 5.05%
WACC 8.34%