US · CHT
Chunghwa Telecom Co., Ltd.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Taipei City 100
- Website
- cht.com.tw
Price · as of 2025-12-31
$43.15
Market cap 33.54B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.90 | -97.91% |
| Intrinsic Value(DCF) | $19.29 | -55.3% |
| Graham-Dodd Method(GD) | $24.60 | -42.99% |
| Graham Formula(GF) | $18.30 | -57.59% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.63 | $36.43 | $6.23 | $0.00 | $30.20 |
| 2012 | $17.83 | $35.86 | $4.56 | $0.00 | $15.70 |
| 2013 | $18.38 | $42.09 | $3.12 | $0.00 | $19.50 |
| 2014 | $19.79 | $33.80 | $3.05 | $1.30 | $12.40 |
| 2015 | $21.79 | $37.26 | $3.56 | $0.70 | $18.60 |
| 2016 | $23.39 | $35.88 | $3.58 | $0.00 | $12.50 |
| 2017 | $27.38 | $39.34 | $3.55 | $0.00 | $11.80 |
| 2018 | $26.59 | $36.12 | $3.42 | $0.00 | $4.70 |
| 2019 | $29.14 | $35.33 | $3.39 | $0.70 | $0.00 |
| 2020 | $32.62 | $43.64 | $0.26 | $0.00 | $32.60 |
| 2021 | $37.35 | $41.59 | $8.89 | $2.30 | $13.70 |
| 2022 | $34.13 | $41.54 | $2.70 | $1.00 | $16.90 |
| 2023 | $35.48 | $40.37 | $2.94 | $0.80 | $16.60 |
| 2024 | $37.78 | $42.13 | $2.82 | $0.60 | $17.60 |
| 2025 | $43.68 | $26.83 | $2.71 | $24.60 | $18.30 |
AI valuation
Our deep-learning model estimates Chunghwa Telecom Co., Ltd.'s (CHT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.90
- Current price
- $43.15
- AI upside
- -97.91%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$19.29
-55.3% upside
Graham-Dodd
$24.60
-42.99% upside
Graham Formula
$18.30
-57.59% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CHT | Chunghwa Telecom Co., Ltd… | $43.15 | 33.54B | -38% | -55% | -43% | -58% | 26.65 | 2.67 | 4.37 | 12.15 | 638.18 | 3.16 | 36.83% | 20.56% | 16.39% | 10.06% | 10.51% | 7.23% | 0.07 | — | 1.48 | 0.82 | -0.12 | 418.00% | 330.00% | 5422.00% | 7.52% | 0.98 | 20.82% | 0.00% | 0.00% | 1.64% | 21.03 | 13.17 | 4.32 | 5.75 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| LLYVK | Liberty Live Group | $99.65 | 9.16B | — | — | — | — | 16.52 | -186.81 | 24.01 | 26.29 | 20.06 | -31.08 | 13.26% | -9.16% | -14.92% | -272.00% | -4.88% | 35.67% | -33.96 | -1.25 | 0.56 | 0.57 | 1.64 | 8235.00% | — | -658571.00% | 9.90% | 0.48 | 126.60% | 0.00% | 0.00% | 6.76% | -279.44 | 10.77 | 25.61 | 2.15 |
| LYV | Live Nation Entertainment… | $162.14 | 37.65B | -25% | +397% | — | -78% | 54.31 | 138.43 | 1.49 | 20.66 | — | -9.23 | 23.01% | 5.89% | 1.97% | 310.96% | 25.01% | 3.25% | 45.91 | 4.70 | 1.00 | 0.83 | 2.57 | -10876.00% | 883.00% | -6823.00% | 0.89% | 0.13 | 8.39% | 0.00% | 0.00% | 0.06% | 28.88 | 128.44 | 1.70 | 2.31 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| TEF | Telefónica, S.A. | $3.81 | 21.49B | +546% | -34% | — | — | -413.35 | 1.05 | 0.49 | 4.53 | — | -2.90 | 69.61% | 5.80% | -0.12% | -0.24% | 1.69% | -0.05% | 2.33 | 0.80 | 0.87 | 0.71 | 2.99 | -7180.00% | 163.00% | -517.00% | 25.69% | 0.43 | 9.18% | 8.49% | -3510.20% | 8.80% | 23.39 | 10.76 | 1.36 | 0.92 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| TME | Tencent Music Entertainme… | $14.60 | 22.38B | -9% | -25% | -64% | -58% | 16.86 | 2.16 | 5.17 | 12.81 | 45.84 | 3.35 | 42.34% | 30.67% | 23.39% | 14.08% | 16.70% | 10.50% | 0.09 | 70.24 | 2.09 | 1.86 | -0.72 | 3677.00% | 234.00% | 4973.00% | 6.29% | 0.62 | 21.72% | 1.03% | 17.30% | 2.34% | 14.43 | 13.60 | 4.43 | 5.43 |
| TU | TELUS Corporation | $13.74 | 21.45B | +30% | -52% | — | -63% | 26.10 | 1.84 | 1.42 | 8.36 | 349.75 | -1.94 | 33.76% | 11.52% | 5.43% | 7.09% | 3.43% | 1.89% | 1.99 | 1.55 | 0.86 | 0.71 | 4.17 | 746.00% | 182.00% | 6103.00% | 8.09% | 0.50 | 5.27% | 5.60% | 146.30% | 5.98% | 24.50 | 24.62 | 2.82 | 0.85 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| VOD | Vodafone Group Public Lim… | $15.36 | 37.64B | +22% | -55% | — | — | -5.77 | 0.38 | 0.57 | 5.08 | — | 1.03 | 33.43% | -1.10% | -11.13% | -6.37% | -0.41% | -2.63% | 1.01 | -0.18 | 1.20 | 1.14 | 3.92 | -48095.00% | 199.00% | -1055.00% | 40.39% | 0.63 | 8.57% | 8.32% | -48.00% | 48.72% | -143.49 | 6.80 | 1.57 | -0.88 |
About Chunghwa Telecom Co., Ltd.
Chunghwa Telecom Co., Ltd., together with its subsidiaries, provides telecommunication services in Taiwan and internationally. It operates through Domestic Fixed Communications Business, Mobile Communications Business, Internet Business, International Fixed Communications Business, and Others segments. The company offers local and domestic long-distance telephone, broadband access, and related services; information and communication technology and VAS services; and interconnection with its fixed-line network to other mobile and fixed-line operators. It also provides mobile; HiNet Internet, data communication, and cloud; Internet data center; and international long-distance telephone and data services. In addition, the company distributes and sells mobile handsets, data cards, electronic materials, and computing and business machinery equipment and software; designs, develops, manufactures, sells, and services semiconductor testing components, printed circuit boards, and electronic components and finished products, and automatic license plate recognition software and hardware products. Further, it offers real estate development and property management; system, network, and communications integration; intelligent buildings and energy network; digital information supply and advertisement; property and liability insurance agency; family education; computing equipment installation; management consultancy; data processing; telecommunication engineering; Internet identify; and information and communication solution services. Additionally, the company provides software design services, and Internet contents production and play services; motion picture production and distribution; and energy saving solutions and international circuits, and services for electronic parts and machinery processed products. The company was incorporated in 1996 and is headquartered in Taipei City, Taiwan.
- CEO
- Chih-Cheng Chien
- Employees
- 19.91K
- Beta
- 0.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.29 ÷ $43.15) − 1 = -55.3% (DCF, example).