As of 2026-05-22, the Intrinsic Value of Lion Travel Service Co Ltd (2731.TW) is 272.77 TWD. This 2731.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.00 TWD, the upside of Lion Travel Service Co Ltd is 70.50%.
The range of the Intrinsic Value is 225.15 - 362.35 TWD
Based on its market price of 160.00 TWD and our intrinsic valuation, Lion Travel Service Co Ltd (2731.TW) is undervalued by 70.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 225.15 - 362.35 | 272.77 | 70.5% |
| DCF (Growth 10y) | 261.52 - 431.07 | 320.54 | 100.3% |
| DCF (EBITDA 5y) | 228.28 - 330.45 | 278.14 | 73.8% |
| DCF (EBITDA 10y) | 262.44 - 395.86 | 322.76 | 101.7% |
| Fair Value | 437.27 - 437.27 | 437.27 | 173.29% |
| P/E | 153.95 - 259.91 | 203.47 | 27.2% |
| EV/EBITDA | (259.95) - 229.66 | (80.67) | -150.4% |
| EPV | 187.25 - 263.60 | 225.42 | 40.9% |
| DDM - Stable | 110.92 - 266.82 | 188.87 | 18.0% |
| DDM - Multi | 149.46 - 283.30 | 195.96 | 22.5% |
| Market Cap (mil) | 14,924.80 |
| Beta | -0.08 |
| Outstanding shares (mil) | 93.28 |
| Enterprise Value (mil) | 9,323.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.97% |
| Cost of Debt | 5.50% |
| WACC | 8.70% |