As of 2025-05-23, the Intrinsic Value of Jiyuan Packaging Holdings Ltd (8488.TW) is 6.43 TWD. This 8488.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.75 TWD, the upside of Jiyuan Packaging Holdings Ltd is -45.30%.
The range of the Intrinsic Value is 3.05 - 30.32 TWD
Based on its market price of 11.75 TWD and our intrinsic valuation, Jiyuan Packaging Holdings Ltd (8488.TW) is overvalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.05 - 30.32 | 6.43 | -45.3% |
| DCF (Growth 10y) | 3.35 - 30.39 | 6.76 | -42.5% |
| DCF (EBITDA 5y) | 4.52 - 10.16 | 6.89 | -41.3% |
| DCF (EBITDA 10y) | 4.48 - 12.20 | 7.42 | -36.9% |
| Fair Value | -1.95 - -1.95 | -1.95 | -116.56% |
| P/E | (3.05) - 0.57 | (1.30) | -111.0% |
| EV/EBITDA | 10.04 - 18.00 | 12.95 | 10.2% |
| EPV | 3.27 - 10.86 | 7.07 | -39.9% |
| DDM - Stable | (4.34) - (13.89) | (9.12) | -177.6% |
| DDM - Multi | 0.74 - 1.85 | 1.06 | -91.0% |
| Market Cap (mil) | 863.62 |
| Beta | 0.60 |
| Outstanding shares (mil) | 73.50 |
| Enterprise Value (mil) | 958.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.40% |
| Cost of Debt | 13.35% |
| WACC | 8.39% |