As of 2026-06-10, the Intrinsic Value of Jess-Link Products Co Ltd (6197.TW) is 435.55 TWD. This 6197.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 343.00 TWD, the upside of Jess-Link Products Co Ltd is 27.00%.
The range of the Intrinsic Value is 281.91 - 1,086.18 TWD
Based on its market price of 343.00 TWD and our intrinsic valuation, Jess-Link Products Co Ltd (6197.TW) is undervalued by 27.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 281.91 - 1,086.18 | 435.55 | 27.0% |
| DCF (Growth 10y) | 359.60 - 1,327.72 | 545.61 | 59.1% |
| DCF (EBITDA 5y) | 321.28 - 568.42 | 411.30 | 19.9% |
| DCF (EBITDA 10y) | 388.56 - 697.57 | 500.71 | 46.0% |
| Fair Value | 256.18 - 256.18 | 256.18 | -25.31% |
| P/E | 208.34 - 278.48 | 235.87 | -31.2% |
| EV/EBITDA | 242.15 - 425.23 | 306.88 | -10.5% |
| EPV | 101.47 - 133.40 | 117.43 | -65.8% |
| DDM - Stable | 133.12 - 702.73 | 417.93 | 21.8% |
| DDM - Multi | 217.13 - 897.86 | 350.48 | 2.2% |
| Market Cap (mil) | 41,876.87 |
| Beta | 0.84 |
| Outstanding shares (mil) | 122.09 |
| Enterprise Value (mil) | 40,516.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.85% |
| Cost of Debt | 4.25% |
| WACC | 6.76% |