As of 2025-07-23, the Intrinsic Value of New Palace International Co Ltd (8940.TW) is 28.59 TWD. This 8940.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.60 TWD, the upside of New Palace International Co Ltd is 38.80%.
The range of the Intrinsic Value is 21.54 - 40.41 TWD
Based on its market price of 20.60 TWD and our intrinsic valuation, New Palace International Co Ltd (8940.TW) is undervalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.54 - 40.41 | 28.59 | 38.8% |
| DCF (Growth 10y) | 28.86 - 51.09 | 37.19 | 80.5% |
| DCF (EBITDA 5y) | 19.82 - 28.22 | 21.21 | 2.9% |
| DCF (EBITDA 10y) | 26.58 - 37.30 | 28.97 | 40.6% |
| Fair Value | 2.37 - 2.37 | 2.37 | -88.48% |
| P/E | 3.03 - 27.95 | 14.54 | -29.4% |
| EV/EBITDA | 20.26 - 41.99 | 30.10 | 46.1% |
| EPV | 27.66 - 37.36 | 32.51 | 57.8% |
| DDM - Stable | 2.00 - 4.49 | 3.25 | -84.2% |
| DDM - Multi | 18.20 - 33.11 | 23.61 | 14.6% |
| Market Cap (mil) | 1,390.29 |
| Beta | 0.87 |
| Outstanding shares (mil) | 67.49 |
| Enterprise Value (mil) | 1,965.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.40% |
| Cost of Debt | 4.25% |
| WACC | 5.58% |