As of 2025-07-04, the Intrinsic Value of China Steel Corp (2002.TW) is 52.59 TWD. This 2002.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.40 TWD, the upside of China Steel Corp is 171.10%.
The range of the Intrinsic Value is 20.95 - 555.30 TWD
Based on its market price of 19.40 TWD and our intrinsic valuation, China Steel Corp (2002.TW) is undervalued by 171.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.95 - 555.30 | 52.59 | 171.1% |
| DCF (Growth 10y) | 22.86 - 535.41 | 53.38 | 175.2% |
| DCF (EBITDA 5y) | 15.93 - 24.46 | 20.36 | 4.9% |
| DCF (EBITDA 10y) | 18.67 - 30.07 | 24.29 | 25.2% |
| Fair Value | 3.52 - 3.52 | 3.52 | -81.85% |
| P/E | 2.15 - 8.90 | 5.26 | -72.9% |
| EV/EBITDA | (47.04) - 13.40 | (20.74) | -206.9% |
| EPV | (9.42) - (6.39) | (7.91) | -140.7% |
| DDM - Stable | 2.07 - 9.34 | 5.70 | -70.6% |
| DDM - Multi | 33.20 - 100.25 | 48.12 | 148.0% |
| Market Cap (mil) | 305,998.12 |
| Beta | 0.12 |
| Outstanding shares (mil) | 15,773.10 |
| Enterprise Value (mil) | 563,053.10 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.43% |
| Cost of Debt | 5.50% |
| WACC | 5.48% |