As of 2026-05-26, the Intrinsic Value of Ta Liang Technology Co Ltd (3167.TW) is 186.87 TWD. This 3167.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 879.00 TWD, the upside of Ta Liang Technology Co Ltd is -78.70%.
The range of the Intrinsic Value is 92.34 - 2,039.14 TWD
Based on its market price of 879.00 TWD and our intrinsic valuation, Ta Liang Technology Co Ltd (3167.TW) is overvalued by 78.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.34 - 2,039.14 | 186.87 | -78.7% |
| DCF (Growth 10y) | 943.02 - 20,314.98 | 1,881.27 | 114.0% |
| DCF (EBITDA 5y) | 494.51 - 722.75 | 575.10 | -34.6% |
| DCF (EBITDA 10y) | 1,154.76 - 1,855.48 | 1,412.56 | 60.7% |
| Fair Value | 202.30 - 202.30 | 202.30 | -76.98% |
| P/E | 196.80 - 252.32 | 219.31 | -75.0% |
| EV/EBITDA | (61.31) - 304.24 | 93.38 | -89.4% |
| EPV | 0.39 - 6.97 | 3.68 | -99.6% |
| DDM - Stable | 114.10 - 2,496.52 | 1,305.31 | 48.5% |
| DDM - Multi | 592.99 - 10,352.40 | 1,134.61 | 29.1% |
| Market Cap (mil) | 77,800.29 |
| Beta | 0.64 |
| Outstanding shares (mil) | 88.51 |
| Enterprise Value (mil) | 78,791.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.53% |
| Cost of Debt | 5.50% |
| WACC | 6.48% |