Delta Electronics, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-90.3% vs price
Base Case (Median)
-83.1% vs price
Bull Case (75th pct.)
-77.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $109.93 | -94.9% | High (40%) |
| PE Comparable | $678.98 | -68.4% | Medium (25%) |
| Growth Trajectory DCF | $568.36 | -73.6% | Medium (20%) |
| Graham Number | $235.91 | -89.0% | Low (10%) |
| EV/EBITDA | $393.98 | -81.7% | Medium (20%) |
| EV/FCF | $362.74 | -83.1% | Medium (20%) |
| Earnings Power Value | $183.21 | -91.5% | Medium (50%) |
Based on 7 out of 8 methods, 2308.TW appears overvalued at the current price of $2150.00. The base case fair value of $362.74 implies 83.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.