As of 2026-05-26, the Intrinsic Value of Chateau International Development Co Ltd (2722.TW) is 11.61 TWD. This 2722.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.55 TWD, the upside of Chateau International Development Co Ltd is -48.50%.
The range of the Intrinsic Value is 3.83 - 128.67 TWD
Based on its market price of 22.55 TWD and our intrinsic valuation, Chateau International Development Co Ltd (2722.TW) is overvalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.83 - 128.67 | 11.61 | -48.5% |
| DCF (Growth 10y) | 6.92 - 166.12 | 16.87 | -25.2% |
| DCF (EBITDA 5y) | 14.77 - 28.54 | 24.38 | 8.1% |
| DCF (EBITDA 10y) | 16.35 - 33.33 | 27.28 | 21.0% |
| Fair Value | -14.34 - -14.34 | -14.34 | -163.58% |
| P/E | (9.31) - 0.34 | (4.92) | -121.8% |
| EV/EBITDA | (5.16) - 12.14 | 2.22 | -90.1% |
| EPV | (0.42) - 1.86 | 0.72 | -96.8% |
| DDM - Stable | (10.32) - (111.05) | (60.68) | -369.1% |
| DDM - Multi | 6.20 - 52.14 | 11.11 | -50.7% |
| Market Cap (mil) | 3,228.48 |
| Beta | 0.18 |
| Outstanding shares (mil) | 143.17 |
| Enterprise Value (mil) | 4,000.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.45% |
| Cost of Debt | 5.50% |
| WACC | 5.28% |