As of 2025-05-17, the Intrinsic Value of Zig Sheng Industrial Co Ltd (1455.TW) is 32.18 TWD. This 1455.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.40 TWD, the upside of Zig Sheng Industrial Co Ltd is 242.30%.
The range of the Intrinsic Value is 13.89 - 329.30 TWD
Based on its market price of 9.40 TWD and our intrinsic valuation, Zig Sheng Industrial Co Ltd (1455.TW) is undervalued by 242.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.89 - 329.30 | 32.18 | 242.3% |
| DCF (Growth 10y) | 17.60 - 363.33 | 37.74 | 301.5% |
| DCF (EBITDA 5y) | 8.29 - 18.80 | 13.60 | 44.7% |
| DCF (EBITDA 10y) | 11.83 - 24.92 | 18.14 | 93.0% |
| Fair Value | 0.25 - 0.25 | 0.25 | -97.37% |
| P/E | 0.16 - 3.37 | 1.60 | -83.0% |
| EV/EBITDA | (2.74) - 5.70 | 0.88 | -90.6% |
| EPV | (15.09) - (19.01) | (17.05) | -281.4% |
| DDM - Stable | 0.15 - 0.92 | 0.54 | -94.3% |
| DDM - Multi | 20.20 - 97.78 | 33.62 | 257.7% |
| Market Cap (mil) | 4,997.89 |
| Beta | 0.45 |
| Outstanding shares (mil) | 531.69 |
| Enterprise Value (mil) | 8,398.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.17% |
| Cost of Debt | 5.50% |
| WACC | 5.54% |