Unitech Computer Co Ltd
TWSE:2414
Intrinsic Value
The intrinsic value of one Unitech Computer Co Ltd stock under the Base Case scenario is 91.85 TWD. Compared to the current market price of 41.15 TWD, Unitech Computer Co Ltd is Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Unitech Computer Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Unitech Computer Co Ltd
Balance Sheet Decomposition
Unitech Computer Co Ltd
Current Assets | 7.8B |
Cash & Short-Term Investments | 1.1B |
Receivables | 4.3B |
Other Current Assets | 2.3B |
Non-Current Assets | 1.7B |
Long-Term Investments | 30m |
PP&E | 1.4B |
Intangibles | 64.5m |
Other Non-Current Assets | 207.7m |
Free Cash Flow Analysis
Unitech Computer Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Unitech Computer Co Ltd
Revenue
|
25.1B
TWD
|
Cost of Revenue
|
-23B
TWD
|
Gross Profit
|
2.1B
TWD
|
Operating Expenses
|
-1.5B
TWD
|
Operating Income
|
638m
TWD
|
Other Expenses
|
-165.6m
TWD
|
Net Income
|
472.4m
TWD
|
Profitability Score
Profitability Due Diligence
Unitech Computer Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Unitech Computer Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Unitech Computer Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
Unitech Computer Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Unitech Computer Co Ltd
Dividends
Current shareholder yield for Unitech Computer 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 Unitech Computer Co Ltd stock under the Base Case scenario is 91.85 TWD.
Compared to the current market price of 41.15 TWD, Unitech Computer Co Ltd is Undervalued by 55%.