Episil-Precision Inc
TWSE:3016

Watchlist Manager
Episil-Precision Inc Logo
Episil-Precision Inc
TWSE:3016
Watchlist
Price: 58.3 TWD 3%
Market Cap: 16.8B TWD

Intrinsic Value

The intrinsic value of one Episil-Precision Inc stock under the Base Case scenario is 19.88 TWD. Compared to the current market price of 58.3 TWD, Episil-Precision Inc is Overvalued by 66%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
19.88 TWD
Overvaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Episil-Precision Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Episil-Precision Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Episil-Precision Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Episil-Precision Inc.

Explain Valuation
Compare Episil-Precision Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Episil-Precision Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Episil-Precision Inc

Current Assets 3.7B
Receivables 904m
Other Current Assets 2.8B
Non-Current Assets 3B
Long-Term Investments 167m
PP&E 2.7B
Intangibles 55m
Other Non-Current Assets 41m
Current Liabilities 905m
Accounts Payable 304m
Accrued Liabilities 252m
Short-Term Debt 184m
Other Current Liabilities 165m
Non-Current Liabilities 925m
Long-Term Debt 820m
Other Non-Current Liabilities 105m
Efficiency

Free Cash Flow Analysis
Episil-Precision Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Episil-Precision Inc

Revenue
3.8B TWD
Cost of Revenue
-3.5B TWD
Gross Profit
253.5m TWD
Operating Expenses
-286.2m TWD
Operating Income
-32.7m TWD
Other Expenses
35.5m TWD
Net Income
2.8m TWD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Episil-Precision Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Low 3Y Average Net Margin
Low Gross Margin
Declining Net Margin
38/100
Profitability
Score

Episil-Precision Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Episil-Precision Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
66/100
Solvency
Score

Episil-Precision Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Episil-Precision Inc

There are no price targets for Episil-Precision Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Episil-Precision 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Episil-Precision Inc stock?

The intrinsic value of one Episil-Precision Inc stock under the Base Case scenario is 19.88 TWD.

Is Episil-Precision Inc stock undervalued or overvalued?

Compared to the current market price of 58.3 TWD, Episil-Precision Inc is Overvalued by 66%.

Back to Top