As of 2025-07-07, the Intrinsic Value of Cathay Chemical Works Inc (1713.TW) is 89.03 TWD. This 1713.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.00 TWD, the upside of Cathay Chemical Works Inc is 64.90%.
The range of the Intrinsic Value is 74.90 - 110.84 TWD
Based on its market price of 54.00 TWD and our intrinsic valuation, Cathay Chemical Works Inc (1713.TW) is undervalued by 64.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.90 - 110.84 | 89.03 | 64.9% |
| DCF (Growth 10y) | 82.84 - 120.03 | 97.54 | 80.6% |
| DCF (EBITDA 5y) | 64.98 - 78.66 | 72.39 | 34.1% |
| DCF (EBITDA 10y) | 75.49 - 93.35 | 84.50 | 56.5% |
| Fair Value | 266.31 - 266.31 | 266.31 | 393.17% |
| P/E | 132.14 - 275.47 | 190.74 | 253.2% |
| EV/EBITDA | 46.12 - 71.18 | 57.65 | 6.8% |
| EPV | (1.54) - (2.48) | (2.01) | -103.7% |
| DDM - Stable | 82.85 - 164.59 | 123.72 | 129.1% |
| DDM - Multi | 81.57 - 129.90 | 100.53 | 86.2% |
| Market Cap (mil) | 8,151.30 |
| Beta | 0.40 |
| Outstanding shares (mil) | 150.95 |
| Enterprise Value (mil) | 7,940.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.91% |
| Cost of Debt | 5.00% |
| WACC | 7.91% |