As of 2025-05-21, the Intrinsic Value of Syncmold Enterprise Corp (1582.TW) is 105.09 TWD. This 1582.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.90 TWD, the upside of Syncmold Enterprise Corp is 34.90%.
The range of the Intrinsic Value is 81.20 - 159.10 TWD
Based on its market price of 77.90 TWD and our intrinsic valuation, Syncmold Enterprise Corp (1582.TW) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.20 - 159.10 | 105.09 | 34.9% |
| DCF (Growth 10y) | 91.37 - 171.25 | 116.11 | 49.1% |
| DCF (EBITDA 5y) | 96.27 - 109.50 | 100.84 | 29.4% |
| DCF (EBITDA 10y) | 104.08 - 125.86 | 112.69 | 44.7% |
| Fair Value | 153.10 - 153.10 | 153.10 | 96.53% |
| P/E | 105.64 - 121.48 | 114.66 | 47.2% |
| EV/EBITDA | 80.46 - 102.30 | 90.37 | 16.0% |
| EPV | 59.63 - 77.62 | 68.62 | -11.9% |
| DDM - Stable | 55.44 - 152.42 | 103.93 | 33.4% |
| DDM - Multi | 80.23 - 162.68 | 106.58 | 36.8% |
| Market Cap (mil) | 11,238.63 |
| Beta | 0.84 |
| Outstanding shares (mil) | 144.27 |
| Enterprise Value (mil) | 9,699.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.56% |
| Cost of Debt | 4.25% |
| WACC | 7.63% |