As of 2026-05-26, the Intrinsic Value of Taiwan Fu Hsing Industrial Co Ltd (9924.TW) is 77.02 TWD. This 9924.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.25 TWD, the upside of Taiwan Fu Hsing Industrial Co Ltd is 82.30%.
The range of the Intrinsic Value is 59.75 - 114.43 TWD
Based on its market price of 42.25 TWD and our intrinsic valuation, Taiwan Fu Hsing Industrial Co Ltd (9924.TW) is undervalued by 82.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.75 - 114.43 | 77.02 | 82.3% |
| DCF (Growth 10y) | 62.14 - 115.92 | 79.24 | 87.5% |
| DCF (EBITDA 5y) | 50.01 - 70.92 | 61.63 | 45.9% |
| DCF (EBITDA 10y) | 56.03 - 81.24 | 68.64 | 62.5% |
| Fair Value | 17.69 - 17.69 | 17.69 | -58.12% |
| P/E | 43.57 - 66.95 | 56.04 | 32.6% |
| EV/EBITDA | (18.74) - 69.17 | 15.21 | -64.0% |
| EPV | 49.22 - 79.24 | 64.23 | 52.0% |
| DDM - Stable | 27.82 - 77.03 | 52.42 | 24.1% |
| DDM - Multi | 41.64 - 83.43 | 54.94 | 30.0% |
| Market Cap (mil) | 6,369.61 |
| Beta | 0.05 |
| Outstanding shares (mil) | 150.76 |
| Enterprise Value (mil) | 5,115.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.02% |
| Cost of Debt | 5.50% |
| WACC | 6.83% |