As of 2025-07-07, the Intrinsic Value of China Steel Chemical Corp (1723.TW) is 98.14 TWD. This 1723.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.00 TWD, the upside of China Steel Chemical Corp is 6.70%.
The range of the Intrinsic Value is 72.82 - 153.64 TWD
Based on its market price of 92.00 TWD and our intrinsic valuation, China Steel Chemical Corp (1723.TW) is undervalued by 6.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.82 - 153.64 | 98.14 | 6.7% |
| DCF (Growth 10y) | 76.43 - 148.96 | 99.37 | 8.0% |
| DCF (EBITDA 5y) | 90.17 - 104.91 | 96.88 | 5.3% |
| DCF (EBITDA 10y) | 89.65 - 109.53 | 98.70 | 7.3% |
| Fair Value | 31.01 - 31.01 | 31.01 | -66.30% |
| P/E | 89.20 - 154.14 | 114.83 | 24.8% |
| EV/EBITDA | 54.25 - 82.60 | 72.31 | -21.4% |
| EPV | 63.96 - 84.97 | 74.47 | -19.1% |
| DDM - Stable | 43.97 - 120.80 | 82.38 | -10.5% |
| DDM - Multi | 62.00 - 133.61 | 84.83 | -7.8% |
| Market Cap (mil) | 21,794.80 |
| Beta | 0.30 |
| Outstanding shares (mil) | 236.90 |
| Enterprise Value (mil) | 22,799.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.66% |
| Cost of Debt | 4.25% |
| WACC | 7.26% |