CHUNGHWA TELECOM CO LTD (CHT) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.

CHT — Fair Value Analysis

CHUNGHWA TELECOM CO LTD

Current: $42.98Undervalued

Fair Value Range

Bear Case (25th pct.)

$871.86

1928.5% vs price

Base Case (Median)

$1146.27

2567.0% vs price

Bull Case (75th pct.)

$1254.06

2817.8% vs price

$871.86$1146.27$1254.06

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$275.43	540.8%	High (40%)
EV/EBITDA	$1221.88	2742.9%	Medium (20%)
EV/FCF	$1350.62	3042.4%	Medium (20%)
Earnings Power Value	$1070.67	2391.1%	Medium (50%)

Interpretation

Based on 4 out of 8 methods, CHT appears undervalued at the current price of $42.98. The base case fair value of $1146.27 implies 2567.0% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.