Ten Ren Tea Co Ltd (1233) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Ten Ren Tea Co Ltd (TWSE:1233), currently being evaluated. In 2025, Ten Ren Tea Co Ltd generated $2.16 Billion in revenue and $169.82 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Ten Ren Tea Co Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $2.16 Billion
- Free Cash Flow (2025): $169.82 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.