As of 2026-05-27, the Intrinsic Value of HiTi Digital Inc (3494.TW) is 17.72 TWD. This 3494.TW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 8.08 TWD, the upside of HiTi Digital Inc is 119.30%.
The range of the Intrinsic Value is 6.73 - 68.20 TWD
Based on its market price of 8.08 TWD and our intrinsic valuation, HiTi Digital Inc (3494.TW) is undervalued by 119.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.25) - (7.09) | (8.87) | -209.8% |
| DCF (Growth 10y) | 6.73 - 68.20 | 17.72 | 119.3% |
| DCF (EBITDA 5y) | (6.10) - (2.96) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 3.96 - 15.25 | 12.59 | 55.8% |
| Fair Value | -16.43 - -16.43 | -16.43 | -303.34% |
| P/E | (34.60) - (46.17) | (40.31) | -598.9% |
| EV/EBITDA | (41.00) - (61.34) | (60.31) | -846.4% |
| EPV | (14.46) - (16.38) | (15.42) | -290.8% |
| DDM - Stable | (28.54) - (88,460.10) | (44,244.30) | -547678.0% |
| DDM - Multi | (7.33) - (17,973.64) | (14.77) | -282.8% |
| Market Cap (mil) | 765.98 |
| Beta | 0.44 |
| Outstanding shares (mil) | 94.80 |
| Enterprise Value (mil) | 1,518.28 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.25% |
| Cost of Debt | 7.56% |
| WACC | 6.93% |