As of 2025-05-24, the Intrinsic Value of Taiwan Cement Corp (1101.TW) is 44.37 TWD. This 1101.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.75 TWD, the upside of Taiwan Cement Corp is 49.10%.
The range of the Intrinsic Value is 17.61 - 414.76 TWD
Based on its market price of 29.75 TWD and our intrinsic valuation, Taiwan Cement Corp (1101.TW) is undervalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.61 - 414.76 | 44.37 | 49.1% |
| DCF (Growth 10y) | 16.79 - 363.01 | 40.21 | 35.2% |
| DCF (EBITDA 5y) | 39.13 - 48.38 | 44.16 | 48.4% |
| DCF (EBITDA 10y) | 37.11 - 48.84 | 43.18 | 45.2% |
| Fair Value | 7.26 - 7.26 | 7.26 | -75.59% |
| P/E | 19.55 - 27.73 | 24.30 | -18.3% |
| EV/EBITDA | 27.37 - 37.37 | 29.92 | 0.6% |
| EPV | (31.79) - (36.55) | (34.17) | -214.9% |
| DDM - Stable | 18.44 - 95.93 | 57.19 | 92.2% |
| DDM - Multi | 34.78 - 127.92 | 53.29 | 79.1% |
| Market Cap (mil) | 230,597.61 |
| Beta | 0.29 |
| Outstanding shares (mil) | 7,751.18 |
| Enterprise Value (mil) | 356,167.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.41% |
| Cost of Debt | 4.25% |
| WACC | 4.83% |