As of 2026-05-27, the Intrinsic Value of Draytek Corp (6216.TW) is 15.62 TWD. This 6216.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.35 TWD, the upside of Draytek Corp is -30.10%.
The range of the Intrinsic Value is 12.68 - 22.16 TWD
Based on its market price of 22.35 TWD and our intrinsic valuation, Draytek Corp (6216.TW) is overvalued by 30.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.68 - 22.16 | 15.62 | -30.1% |
| DCF (Growth 10y) | 13.38 - 22.19 | 16.13 | -27.8% |
| DCF (EBITDA 5y) | 11.51 - 16.91 | 14.60 | -34.7% |
| DCF (EBITDA 10y) | 12.24 - 17.25 | 14.99 | -32.9% |
| Fair Value | 8.24 - 8.24 | 8.24 | -63.15% |
| P/E | 11.05 - 24.77 | 17.57 | -21.4% |
| EV/EBITDA | (9.95) - 16.63 | (0.18) | -100.8% |
| EPV | 20.19 - 23.72 | 21.95 | -1.8% |
| DDM - Stable | 5.11 - 14.86 | 9.98 | -55.3% |
| DDM - Multi | 10.83 - 17.47 | 12.91 | -42.2% |
| Market Cap (mil) | 2,167.50 |
| Beta | 0.32 |
| Outstanding shares (mil) | 96.98 |
| Enterprise Value (mil) | 1,823.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.87% |
| Cost of Debt | 5.00% |
| WACC | 6.19% |