As of 2025-07-07, the Intrinsic Value of China Metal Products Co Ltd (1532.TW) is 31.56 TWD. This 1532.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.90 TWD, the upside of China Metal Products Co Ltd is 17.30%.
The range of the Intrinsic Value is 4.07 - 438.66 TWD
Based on its market price of 26.90 TWD and our intrinsic valuation, China Metal Products Co Ltd (1532.TW) is undervalued by 17.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.07 - 438.66 | 31.56 | 17.3% |
| DCF (Growth 10y) | 4.81 - 407.33 | 30.40 | 13.0% |
| DCF (EBITDA 5y) | 10.81 - 21.59 | 14.81 | -44.9% |
| DCF (EBITDA 10y) | 10.07 - 22.96 | 15.08 | -43.9% |
| Fair Value | 34.07 - 34.07 | 34.07 | 26.64% |
| P/E | 16.81 - 31.15 | 24.69 | -8.2% |
| EV/EBITDA | 9.31 - 19.98 | 14.69 | -45.4% |
| EPV | 3.25 - 20.16 | 11.71 | -56.5% |
| DDM - Stable | 12.35 - 42.12 | 27.24 | 1.2% |
| DDM - Multi | 21.21 - 57.46 | 31.13 | 15.7% |
| Market Cap (mil) | 11,367.94 |
| Beta | 0.70 |
| Outstanding shares (mil) | 422.60 |
| Enterprise Value (mil) | 29,827.74 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.82% |
| Cost of Debt | 4.83% |
| WACC | 5.63% |