As of 2025-05-19, the Intrinsic Value of China Television Co (9928.TW) is 3.32 TWD. This 9928.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.10 TWD, the upside of China Television Co is -79.40%.
The range of the Intrinsic Value is (12.80) - 850.01 TWD
Based on its market price of 16.10 TWD and our intrinsic valuation, China Television Co (9928.TW) is overvalued by 79.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.80) - 850.01 | 3.32 | -79.4% |
| DCF (Growth 10y) | (7.51) - 1,251.84 | 15.72 | -2.4% |
| DCF (EBITDA 5y) | (11.85) - 0.52 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.90) - 24.40 | 3.85 | -76.1% |
| Fair Value | -12.45 - -12.45 | -12.45 | -177.33% |
| P/E | (5.70) - 1.94 | (3.37) | -120.9% |
| EV/EBITDA | (19.59) - (0.93) | (14.92) | -192.7% |
| EPV | (26.87) - (23.38) | (25.13) | -256.1% |
| DDM - Stable | (7.25) - (50.81) | (29.03) | -280.3% |
| DDM - Multi | 26.77 - 155.12 | 46.63 | 189.7% |
| Market Cap (mil) | 1,138.59 |
| Beta | 0.49 |
| Outstanding shares (mil) | 70.72 |
| Enterprise Value (mil) | 3,124.74 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.28% |
| Cost of Debt | 13.02% |
| WACC | 10.07% |