As of 2026-06-10, the Intrinsic Value of Prime Oil Chemical Service Corp (2904.TW) is 12.42 TWD. This 2904.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.95 TWD, the upside of Prime Oil Chemical Service Corp is -11.00%.
The range of the Intrinsic Value is 5.81 - 47.77 TWD
Based on its market price of 13.95 TWD and our intrinsic valuation, Prime Oil Chemical Service Corp (2904.TW) is overvalued by 11.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.81 - 47.77 | 12.42 | -11.0% |
| DCF (Growth 10y) | 8.07 - 55.16 | 15.52 | 11.3% |
| DCF (EBITDA 5y) | 4.26 - 7.66 | 5.82 | -58.3% |
| DCF (EBITDA 10y) | 5.81 - 10.02 | 7.70 | -44.8% |
| Fair Value | 2.90 - 2.90 | 2.90 | -79.24% |
| P/E | 5.06 - 10.67 | 7.80 | -44.1% |
| EV/EBITDA | 6.49 - 10.69 | 8.46 | -39.3% |
| EPV | 21.38 - 33.27 | 27.33 | 95.9% |
| DDM - Stable | 7.60 - 47.71 | 27.66 | 98.3% |
| DDM - Multi | 11.88 - 58.77 | 19.86 | 42.4% |
| Market Cap (mil) | 1,085.73 |
| Beta | -0.02 |
| Outstanding shares (mil) | 77.83 |
| Enterprise Value (mil) | 1,458.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.21% |
| Cost of Debt | 4.25% |
| WACC | 4.74% |