As of 2026-05-27, the Intrinsic Value of Jinli Group Holdings Ltd (8429.TW) is 26.00 TWD. This 8429.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.24 TWD, the upside of Jinli Group Holdings Ltd is 316.70%.
The range of the Intrinsic Value is 25.99 - 26.02 TWD
Based on its market price of 6.24 TWD and our intrinsic valuation, Jinli Group Holdings Ltd (8429.TW) is undervalued by 316.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.99 - 26.02 | 26.00 | 316.7% |
| DCF (Growth 10y) | 26.01 - 26.05 | 26.03 | 317.1% |
| DCF (EBITDA 5y) | 26.06 - 26.10 | 26.08 | 317.9% |
| DCF (EBITDA 10y) | 26.05 - 26.10 | 26.07 | 317.9% |
| Fair Value | 1.15 - 1.15 | 1.15 | -81.57% |
| P/E | 1.11 - 2.26 | 1.62 | -74.0% |
| EV/EBITDA | 25.64 - 26.12 | 25.85 | 314.3% |
| EPV | 26.23 - 26.34 | 26.28 | 321.2% |
| DDM - Stable | 0.62 - 1.53 | 1.08 | -82.8% |
| DDM - Multi | 0.60 - 1.28 | 0.83 | -86.7% |
| Market Cap (mil) | 1,159.08 |
| Beta | 0.23 |
| Outstanding shares (mil) | 185.75 |
| Enterprise Value (mil) | -3,663.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.48% |
| Cost of Debt | 5.00% |
| WACC | 7.43% |