As of 2025-07-07, the Intrinsic Value of Taiwan Sanyo Electric Co Ltd (1614.TW) is 54.38 TWD. This 1614.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.10 TWD, the upside of Taiwan Sanyo Electric Co Ltd is 39.10%.
The range of the Intrinsic Value is 33.62 - 154.16 TWD
Based on its market price of 39.10 TWD and our intrinsic valuation, Taiwan Sanyo Electric Co Ltd (1614.TW) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.62 - 154.16 | 54.38 | 39.1% |
| DCF (Growth 10y) | 43.56 - 189.83 | 68.92 | 76.3% |
| DCF (EBITDA 5y) | 25.96 - 36.69 | 30.39 | -22.3% |
| DCF (EBITDA 10y) | 35.08 - 51.34 | 41.78 | 6.8% |
| Fair Value | 4.27 - 4.27 | 4.27 | -89.08% |
| P/E | 12.88 - 29.86 | 20.06 | -48.7% |
| EV/EBITDA | 12.47 - 17.26 | 15.28 | -60.9% |
| EPV | 15.41 - 22.11 | 18.76 | -52.0% |
| DDM - Stable | 10.49 - 64.85 | 37.67 | -3.6% |
| DDM - Multi | 31.77 - 155.36 | 53.05 | 35.7% |
| Market Cap (mil) | 10,522.20 |
| Beta | 0.30 |
| Outstanding shares (mil) | 269.11 |
| Enterprise Value (mil) | 10,456.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.94% |
| Cost of Debt | 5.77% |
| WACC | 6.94% |