As of 2025-07-16, the Intrinsic Value of Shane Global Holding Inc (8482.TW) is 77.68 TWD. This 8482.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.10 TWD, the upside of Shane Global Holding Inc is 49.10%.
The range of the Intrinsic Value is 60.83 - 113.68 TWD
Based on its market price of 52.10 TWD and our intrinsic valuation, Shane Global Holding Inc (8482.TW) is undervalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.83 - 113.68 | 77.68 | 49.1% |
| DCF (Growth 10y) | 71.65 - 129.56 | 90.28 | 73.3% |
| DCF (EBITDA 5y) | 80.53 - 139.42 | 93.05 | 78.6% |
| DCF (EBITDA 10y) | 86.58 - 149.81 | 101.69 | 95.2% |
| Fair Value | 20.57 - 20.57 | 20.57 | -60.51% |
| P/E | 51.60 - 81.50 | 63.70 | 22.3% |
| EV/EBITDA | 60.64 - 127.56 | 84.36 | 61.9% |
| EPV | 29.29 - 36.91 | 33.10 | -36.5% |
| DDM - Stable | 33.86 - 93.09 | 63.47 | 21.8% |
| DDM - Multi | 52.87 - 114.98 | 72.66 | 39.5% |
| Market Cap (mil) | 5,597.62 |
| Beta | 0.52 |
| Outstanding shares (mil) | 107.44 |
| Enterprise Value (mil) | 4,708.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.24% |
| Cost of Debt | 5.05% |
| WACC | 8.21% |