
MediaTek Inc
TWSE:2454

Intrinsic Value
The intrinsic value of one
MediaTek Inc
stock under the Base Case scenario is
1 441.48
TWD.
Compared to the current market price of 1 365 TWD,
MediaTek Inc
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MediaTek Inc
Fundamental Analysis


Revenue & Expenses Breakdown
MediaTek Inc
Balance Sheet Decomposition
MediaTek Inc
Current Assets | 327.1B |
Cash & Short-Term Investments | 198B |
Receivables | 57.5B |
Other Current Assets | 71.6B |
Non-Current Assets | 349.4B |
Long-Term Investments | 169.1B |
PP&E | 65.9B |
Intangibles | 83.6B |
Other Non-Current Assets | 31B |
Free Cash Flow Analysis
MediaTek Inc
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
MediaTek Inc
Revenue
|
522.1B
TWD
|
Cost of Revenue
|
-263.1B
TWD
|
Gross Profit
|
259B
TWD
|
Operating Expenses
|
-153.3B
TWD
|
Operating Income
|
105.7B
TWD
|
Other Expenses
|
2.5B
TWD
|
Net Income
|
108.3B
TWD
|
Profitability Score
Profitability Due Diligence
MediaTek Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
MediaTek Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
MediaTek Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
MediaTek Inc's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
MediaTek Inc
According to Wall Street analysts, the average 1-year price target for
MediaTek Inc
is 1 723.74 TWD
with a low forecast of 1 363.5 TWD and a high forecast of 1 995 TWD.
Dividends
Current shareholder yield for MediaTek Inc is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MediaTek Inc
stock under the Base Case scenario is
1 441.48
TWD.
Compared to the current market price of 1 365 TWD,
MediaTek Inc
is
Undervalued by 5%.