As of 2026-05-26, the Intrinsic Value of WW Holding Inc (8442.TW) is 77.84 TWD. This 8442.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.05 TWD, the upside of WW Holding Inc is 94.40%.
The range of the Intrinsic Value is 58.91 - 113.12 TWD
Based on its market price of 40.05 TWD and our intrinsic valuation, WW Holding Inc (8442.TW) is undervalued by 94.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.91 - 113.12 | 77.84 | 94.4% |
| DCF (Growth 10y) | 73.30 - 137.80 | 95.93 | 139.5% |
| DCF (EBITDA 5y) | 62.92 - 212.98 | 109.01 | 172.2% |
| DCF (EBITDA 10y) | 74.34 - 226.46 | 120.02 | 199.7% |
| Fair Value | 102.29 - 102.29 | 102.29 | 155.41% |
| P/E | 80.85 - 154.66 | 110.74 | 176.5% |
| EV/EBITDA | (112.55) - 90.93 | (55.77) | -239.2% |
| EPV | 100.54 - 159.14 | 129.84 | 224.2% |
| DDM - Stable | 29.87 - 67.61 | 48.74 | 21.7% |
| DDM - Multi | 63.91 - 102.61 | 78.01 | 94.8% |
| Market Cap (mil) | 2,810.31 |
| Beta | 0.44 |
| Outstanding shares (mil) | 70.17 |
| Enterprise Value (mil) | 3,584.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.02% |
| Cost of Debt | 5.62% |
| WACC | 6.92% |