As of 2026-06-26, the Intrinsic Value of Davicom Semiconductor Inc (3094.TW) is 14.10 TWD. This 3094.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.30 TWD, the upside of Davicom Semiconductor Inc is -67.40%.
The range of the Intrinsic Value is 7.23 - 138.84 TWD
Based on its market price of 43.30 TWD and our intrinsic valuation, Davicom Semiconductor Inc (3094.TW) is overvalued by 67.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.23 - 138.84 | 14.10 | -67.4% |
| DCF (Growth 10y) | 9.81 - 175.67 | 18.51 | -57.3% |
| DCF (EBITDA 5y) | 9.26 - 12.17 | 10.70 | -75.3% |
| DCF (EBITDA 10y) | 11.71 - 16.70 | 14.07 | -67.5% |
| Fair Value | 3.65 - 3.65 | 3.65 | -91.56% |
| P/E | 13.47 - 16.82 | 15.24 | -64.8% |
| EV/EBITDA | 7.59 - 41.79 | 23.45 | -45.8% |
| EPV | 0.61 - 1.46 | 1.04 | -97.6% |
| DDM - Stable | 5.36 - 108.38 | 56.87 | 31.3% |
| DDM - Multi | 8.38 - 134.74 | 15.92 | -63.2% |
| Market Cap (mil) | 2,559.10 |
| Beta | 0.83 |
| Outstanding shares (mil) | 59.10 |
| Enterprise Value (mil) | 2,626.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.38% |
| Cost of Debt | 4.25% |
| WACC | 6.30% |