As of 2026-05-22, the Intrinsic Value of Lumax International Corp Ltd (6192.TW) is 179.66 TWD. This 6192.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.00 TWD, the upside of Lumax International Corp Ltd is 36.10%.
The range of the Intrinsic Value is 138.41 - 278.17 TWD
Based on its market price of 132.00 TWD and our intrinsic valuation, Lumax International Corp Ltd (6192.TW) is undervalued by 36.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.41 - 278.17 | 179.66 | 36.1% |
| DCF (Growth 10y) | 152.05 - 288.66 | 192.81 | 46.1% |
| DCF (EBITDA 5y) | 89.90 - 142.68 | 110.49 | -16.3% |
| DCF (EBITDA 10y) | 113.95 - 170.51 | 135.81 | 2.9% |
| Fair Value | 63.20 - 63.20 | 63.20 | -52.12% |
| P/E | 124.09 - 156.47 | 136.84 | 3.7% |
| EV/EBITDA | 7.02 - 137.43 | 62.05 | -53.0% |
| EPV | 119.35 - 156.42 | 137.88 | 4.5% |
| DDM - Stable | 97.44 - 299.90 | 198.67 | 50.5% |
| DDM - Multi | 126.15 - 285.84 | 173.31 | 31.3% |
| Market Cap (mil) | 12,693.12 |
| Beta | 0.54 |
| Outstanding shares (mil) | 96.16 |
| Enterprise Value (mil) | 10,925.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.12% |
| Cost of Debt | 5.50% |
| WACC | 7.11% |