As of 2025-07-20, the Intrinsic Value of Cheng Shin Rubber Ind. Co Ltd (2105.TW) is 51.39 TWD. This 2105.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.95 TWD, the upside of Cheng Shin Rubber Ind. Co Ltd is 28.60%.
The range of the Intrinsic Value is 34.35 - 103.28 TWD
Based on its market price of 39.95 TWD and our intrinsic valuation, Cheng Shin Rubber Ind. Co Ltd (2105.TW) is undervalued by 28.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.35 - 103.28 | 51.39 | 28.6% |
| DCF (Growth 10y) | 38.91 - 108.49 | 56.24 | 40.8% |
| DCF (EBITDA 5y) | 22.16 - 34.40 | 27.85 | -30.3% |
| DCF (EBITDA 10y) | 27.82 - 41.77 | 34.10 | -14.6% |
| Fair Value | 49.77 - 49.77 | 49.77 | 24.57% |
| P/E | 22.51 - 28.23 | 24.53 | -38.6% |
| EV/EBITDA | 15.02 - 37.85 | 24.84 | -37.8% |
| EPV | 55.18 - 80.51 | 67.85 | 69.8% |
| DDM - Stable | 21.15 - 75.70 | 48.42 | 21.2% |
| DDM - Multi | 27.51 - 78.38 | 40.95 | 2.5% |
| Market Cap (mil) | 129,494.73 |
| Beta | -0.18 |
| Outstanding shares (mil) | 3,241.42 |
| Enterprise Value (mil) | 139,393.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.03% |
| Cost of Debt | 4.25% |
| WACC | 6.14% |