As of 2025-05-19, the Intrinsic Value of Shane Global Holding Inc (8482.TW) is 88.99 TWD. This 8482.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.40 TWD, the upside of Shane Global Holding Inc is 38.20%.
The range of the Intrinsic Value is 67.00 - 144.53 TWD
Based on its market price of 64.40 TWD and our intrinsic valuation, Shane Global Holding Inc (8482.TW) is undervalued by 38.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.00 - 144.53 | 88.99 | 38.2% |
| DCF (Growth 10y) | 108.07 - 241.18 | 146.02 | 126.7% |
| DCF (EBITDA 5y) | 113.80 - 185.64 | 132.10 | 105.1% |
| DCF (EBITDA 10y) | 140.94 - 237.52 | 167.54 | 160.2% |
| Fair Value | 17.61 - 17.61 | 17.61 | -72.66% |
| P/E | 56.49 - 80.83 | 65.64 | 1.9% |
| EV/EBITDA | 62.84 - 150.59 | 91.94 | 42.8% |
| EPV | 31.24 - 37.58 | 34.41 | -46.6% |
| DDM - Stable | 35.84 - 116.16 | 76.00 | 18.0% |
| DDM - Multi | 99.14 - 235.14 | 137.87 | 114.1% |
| Market Cap (mil) | 6,919.14 |
| Beta | 0.47 |
| Outstanding shares (mil) | 107.44 |
| Enterprise Value (mil) | 5,849.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.30% |
| Cost of Debt | 5.05% |
| WACC | 8.28% |