
HiTi Digital Inc
TWSE:3494

Intrinsic Value
The intrinsic value of one
HiTi Digital Inc
stock under the Base Case scenario is
10.06
TWD.
Compared to the current market price of 14.6 TWD,
HiTi Digital Inc
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HiTi Digital Inc
Fundamental Analysis


Revenue & Expenses Breakdown
HiTi Digital Inc
Balance Sheet Decomposition
HiTi Digital Inc
Current Assets | 356.7m |
Cash & Short-Term Investments | 49.5m |
Receivables | 42.4m |
Other Current Assets | 264.8m |
Non-Current Assets | 1.5B |
PP&E | 1.3B |
Intangibles | 54.6m |
Other Non-Current Assets | 111.3m |
Free Cash Flow Analysis
HiTi Digital Inc
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
HiTi Digital Inc
Revenue
|
855.9m
TWD
|
Cost of Revenue
|
-771.4m
TWD
|
Gross Profit
|
84.5m
TWD
|
Operating Expenses
|
-238.1m
TWD
|
Operating Income
|
-153.6m
TWD
|
Other Expenses
|
-25.6m
TWD
|
Net Income
|
-179.3m
TWD
|
Profitability Score
Profitability Due Diligence
HiTi Digital Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
HiTi Digital Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
HiTi Digital Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Score
HiTi Digital Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
HiTi Digital Inc
Dividends
Current shareholder yield for HiTi Digital 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
HiTi Digital Inc
stock under the Base Case scenario is
10.06
TWD.
Compared to the current market price of 14.6 TWD,
HiTi Digital Inc
is
Overvalued by 31%.