As of 2026-05-27, the Intrinsic Value of Jia Wei Lifestyle Inc (3557.TW) is 14.71 TWD. This 3557.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.15 TWD, the upside of Jia Wei Lifestyle Inc is -41.50%.
The range of the Intrinsic Value is (2.85) - 81.60 TWD
Based on its market price of 25.15 TWD and our intrinsic valuation, Jia Wei Lifestyle Inc (3557.TW) is overvalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.85) - 81.60 | 14.71 | -41.5% |
| DCF (Growth 10y) | (19.05) - 3.65 | (14.11) | -156.1% |
| DCF (EBITDA 5y) | 5.05 - 31.80 | 17.59 | -30.0% |
| DCF (EBITDA 10y) | (2.88) - 22.74 | 8.41 | -66.6% |
| Fair Value | 0.04 - 0.04 | 0.04 | -99.83% |
| P/E | 0.15 - 3.64 | 1.77 | -93.0% |
| EV/EBITDA | (56.90) - 27.68 | (19.03) | -175.7% |
| EPV | (27.04) - (20.25) | (23.64) | -194.0% |
| DDM - Stable | 0.05 - 0.16 | 0.11 | -99.6% |
| DDM - Multi | 136.77 - 150.39 | 142.91 | 468.2% |
| Market Cap (mil) | 2,120.65 |
| Beta | 0.46 |
| Outstanding shares (mil) | 84.32 |
| Enterprise Value (mil) | 5,217.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.39% |
| Cost of Debt | 5.50% |
| WACC | 6.67% |