As of 2026-04-29, the Intrinsic Value of AVer Information Inc (3669.TW) is 22.18 TWD. This 3669.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.35 TWD, the upside of AVer Information Inc is -40.60%.
The range of the Intrinsic Value is 19.17 - 28.46 TWD
Based on its market price of 37.35 TWD and our intrinsic valuation, AVer Information Inc (3669.TW) is overvalued by 40.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.17 - 28.46 | 22.18 | -40.6% |
| DCF (Growth 10y) | 21.10 - 31.26 | 24.42 | -34.6% |
| DCF (EBITDA 5y) | 30.73 - 50.56 | 40.36 | 8.1% |
| DCF (EBITDA 10y) | 29.61 - 48.95 | 38.59 | 3.3% |
| Fair Value | 5.66 - 5.66 | 5.66 | -84.84% |
| P/E | 18.60 - 31.06 | 25.18 | -32.6% |
| EV/EBITDA | 38.67 - 68.86 | 49.67 | 33.0% |
| EPV | 27.09 - 32.87 | 29.98 | -19.7% |
| DDM - Stable | 9.11 - 23.91 | 16.51 | -55.8% |
| DDM - Multi | 14.91 - 26.11 | 18.62 | -50.1% |
| Market Cap (mil) | 3,470.56 |
| Beta | 0.96 |
| Outstanding shares (mil) | 92.92 |
| Enterprise Value (mil) | 2,635.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.48% |
| Cost of Debt | 4.25% |
| WACC | 7.91% |