As of 2025-07-15, the Intrinsic Value of Sanyang Motor Co Ltd (2206.TW) is 78.71 TWD. This 2206.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.30 TWD, the upside of Sanyang Motor Co Ltd is 24.30%.
The range of the Intrinsic Value is 59.37 - 111.94 TWD
Based on its market price of 63.30 TWD and our intrinsic valuation, Sanyang Motor Co Ltd (2206.TW) is undervalued by 24.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.37 - 111.94 | 78.71 | 24.3% |
| DCF (Growth 10y) | 94.65 - 171.86 | 123.11 | 94.5% |
| DCF (EBITDA 5y) | 101.62 - 153.23 | 130.78 | 106.6% |
| DCF (EBITDA 10y) | 128.40 - 199.28 | 165.84 | 162.0% |
| Fair Value | 144.47 - 144.47 | 144.47 | 128.23% |
| P/E | 82.35 - 236.92 | 125.04 | 97.5% |
| EV/EBITDA | 67.73 - 121.33 | 93.34 | 47.5% |
| EPV | 38.11 - 58.88 | 48.50 | -23.4% |
| DDM - Stable | 43.73 - 96.40 | 70.07 | 10.7% |
| DDM - Multi | 63.85 - 114.53 | 82.47 | 30.3% |
| Market Cap (mil) | 50,481.12 |
| Beta | 0.25 |
| Outstanding shares (mil) | 797.49 |
| Enterprise Value (mil) | 66,509.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.32% |
| Cost of Debt | 4.25% |
| WACC | 6.74% |