Visual Photonics Epitaxy Co Ltd
TWSE:2455
Intrinsic Value
The intrinsic value of one Visual Photonics Epitaxy Co Ltd stock under the Base Case scenario is 219.01 TWD. Compared to the current market price of 126 TWD, Visual Photonics Epitaxy Co Ltd is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Visual Photonics Epitaxy Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Visual Photonics Epitaxy Co Ltd
Balance Sheet Decomposition
Visual Photonics Epitaxy Co Ltd
Current Assets | 2.3B |
Cash & Short-Term Investments | 1.2B |
Receivables | 380.7m |
Other Current Assets | 727m |
Non-Current Assets | 2.3B |
Long-Term Investments | 7.7m |
PP&E | 2.3B |
Intangibles | 8.1m |
Other Non-Current Assets | 8m |
Free Cash Flow Analysis
Visual Photonics Epitaxy Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Visual Photonics Epitaxy Co Ltd
Revenue
|
3.2B
TWD
|
Cost of Revenue
|
-2B
TWD
|
Gross Profit
|
1.3B
TWD
|
Operating Expenses
|
-557.8m
TWD
|
Operating Income
|
721.2m
TWD
|
Other Expenses
|
-50.2m
TWD
|
Net Income
|
671.1m
TWD
|
Profitability Score
Profitability Due Diligence
Visual Photonics Epitaxy Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Visual Photonics Epitaxy Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Visual Photonics Epitaxy Co Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Score
Visual Photonics Epitaxy Co Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Visual Photonics Epitaxy Co Ltd
According to Wall Street analysts, the average 1-year price target for Visual Photonics Epitaxy Co Ltd is 185.13 TWD with a low forecast of 146.45 TWD and a high forecast of 244.65 TWD.
Dividends
Current shareholder yield for Visual Photonics Epitaxy Co Ltd 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 Visual Photonics Epitaxy Co Ltd stock under the Base Case scenario is 219.01 TWD.
Compared to the current market price of 126 TWD, Visual Photonics Epitaxy Co Ltd is Undervalued by 42%.