Digital Disruption And Rising Costs Will Erode Margins

AnalystLowTarget

Not Invested

Community Contributor

Published

24 Jun 25

AnalystLowTarget's Fair Value

NT$103.92

2.5% overvalued

16 Aug

NT$106.50

-29.7%

-0.9%

-29.7%

-0.9%

You can edit this narrative until Jun 24 10:07 PM. Then, changes will post as Updates.

Author's Valuation

NT$103.922.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NT$103.92

2.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

27.85%

Diversified Financial revenue growth rate

0.30%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.17%

Calculation

NT$25.04b

Earnings '28

9.03x

PE Ratio '28

NT$226.11b

Market Cap '28

NT$226.11b

Market Cap '28

1.81b

No. shares '28

NT$124.93

Share Price '28

NT$124.93 Share Price '28

Discounted to 2025 @ 6.35% p.a.

NT$103.87

Fair Value '25