What is the intrinsic value of 9941.TW?
As of 2025-07-21, the Intrinsic Value of Yulon Finance Corp (9941.TW) is
110.13 TWD. This 9941.TW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 104.00 TWD, the upside of Yulon Finance Corp is
5.89%.
Is 9941.TW undervalued or overvalued?
Based on its market price of 104.00 TWD and our intrinsic valuation, Yulon Finance Corp (9941.TW) is undervalued by 5.89%.
110.13 TWD
Intrinsic Value
9941.TW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(330.37) - (145.30) |
(323.70) |
-411.3% |
| DCF (Growth 10y) |
(278.97) - 1,793.62 |
(207.04) |
-299.1% |
| DCF (EBITDA 5y) |
(186.97) - (43.36) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(201.83) - 2.51 |
(1,234.50) |
-123450.0% |
| Fair Value |
110.13 - 110.13 |
110.13 |
5.89% |
| P/E |
70.33 - 100.20 |
82.93 |
-20.3% |
| EV/EBITDA |
(170.66) - 113.87 |
8.67 |
-91.7% |
| EPV |
(87.11) - 346.69 |
129.79 |
24.8% |
| DDM - Stable |
117.98 - 350.09 |
234.04 |
125.0% |
| DDM - Multi |
220.39 - 533.01 |
314.71 |
202.6% |
9941.TW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
67,415.92 |
| Beta |
0.51 |
| Outstanding shares (mil) |
648.23 |
| Enterprise Value (mil) |
285,253.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.39% |
| Cost of Debt |
8.91% |
| WACC |
6.64% |