As of 2025-07-06, the Intrinsic Value of Mayer Steel Pipe Corp (2020.TW) is 28.95 TWD. This 2020.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.75 TWD, the upside of Mayer Steel Pipe Corp is 21.90%.
The range of the Intrinsic Value is 19.35 - 55.76 TWD
Based on its market price of 23.75 TWD and our intrinsic valuation, Mayer Steel Pipe Corp (2020.TW) is undervalued by 21.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.35 - 55.76 | 28.95 | 21.9% |
| DCF (Growth 10y) | 29.22 - 78.35 | 42.24 | 77.9% |
| DCF (EBITDA 5y) | 34.31 - 62.90 | 47.20 | 98.7% |
| DCF (EBITDA 10y) | 39.71 - 72.61 | 54.18 | 128.1% |
| Fair Value | 56.14 - 56.14 | 56.14 | 136.39% |
| P/E | 33.03 - 89.38 | 55.90 | 135.4% |
| EV/EBITDA | 22.82 - 55.34 | 34.21 | 44.0% |
| EPV | 15.69 - 23.15 | 19.42 | -18.2% |
| DDM - Stable | 23.22 - 75.36 | 49.29 | 107.6% |
| DDM - Multi | 30.58 - 77.84 | 43.99 | 85.2% |
| Market Cap (mil) | 6,341.96 |
| Beta | 0.32 |
| Outstanding shares (mil) | 267.03 |
| Enterprise Value (mil) | 8,576.47 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.73% |
| Cost of Debt | 4.25% |
| WACC | 5.74% |