As of 2025-06-03, the Intrinsic Value of Choice Development Inc (9929.TW) is 22.08 TWD. This 9929.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.35 TWD, the upside of Choice Development Inc is 43.80%.
The range of the Intrinsic Value is 11.12 - 77.71 TWD
Based on its market price of 15.35 TWD and our intrinsic valuation, Choice Development Inc (9929.TW) is undervalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.12 - 77.71 | 22.08 | 43.8% |
| DCF (Growth 10y) | 18.19 - 107.52 | 32.98 | 114.8% |
| DCF (EBITDA 5y) | (0.11) - 4.87 | 2.03 | -86.8% |
| DCF (EBITDA 10y) | 5.10 - 12.64 | 8.25 | -46.2% |
| Fair Value | -0.81 - -0.81 | -0.81 | -105.28% |
| P/E | (2.01) - 0.79 | (0.79) | -105.2% |
| EV/EBITDA | (4.41) - 6.09 | (1.03) | -106.7% |
| EPV | 4.79 - 9.84 | 7.31 | -52.4% |
| DDM - Stable | (1.89) - (8.44) | (5.16) | -133.6% |
| DDM - Multi | 10.33 - 36.33 | 16.14 | 5.2% |
| Market Cap (mil) | 1,554.65 |
| Beta | 0.14 |
| Outstanding shares (mil) | 101.28 |
| Enterprise Value (mil) | 2,143.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.87% |
| Cost of Debt | 5.50% |
| WACC | 6.29% |