As of 2026-04-03, the Intrinsic Value of King Slide Works Co Ltd (2059.TW) is 4,802.86 TWD. This 2059.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,345.00 TWD, the upside of King Slide Works Co Ltd is 43.60%.
The range of the Intrinsic Value is 3,352.09 - 9,121.55 TWD
Based on its market price of 3,345.00 TWD and our intrinsic valuation, King Slide Works Co Ltd (2059.TW) is undervalued by 43.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,352.09 - 9,121.55 | 4,802.86 | 43.6% |
| DCF (Growth 10y) | 5,805.83 - 16,100.07 | 8,405.88 | 151.3% |
| DCF (EBITDA 5y) | 3,921.15 - 6,061.18 | 4,205.35 | 25.7% |
| DCF (EBITDA 10y) | 6,264.18 - 10,208.84 | 7,001.25 | 109.3% |
| Fair Value | 3,239.38 - 3,239.38 | 3,239.38 | -3.16% |
| P/E | 2,266.87 - 3,089.07 | 2,647.35 | -20.9% |
| EV/EBITDA | 1,613.48 - 2,951.17 | 2,217.12 | -33.7% |
| EPV | 808.71 - 1,011.96 | 910.34 | -72.8% |
| DDM - Stable | 1,371.93 - 5,243.28 | 3,307.61 | -1.1% |
| DDM - Multi | 3,138.01 - 9,268.03 | 4,682.61 | 40.0% |
| Market Cap (mil) | 318,778.50 |
| Beta | 1.44 |
| Outstanding shares (mil) | 95.30 |
| Enterprise Value (mil) | 296,348.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.92% |
| Cost of Debt | 4.25% |
| WACC | 7.90% |