As of 2025-07-06, the Intrinsic Value of Gigastorage Corp (2406.TW) is 5.47 TWD. This 2406.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.50 TWD, the upside of Gigastorage Corp is -52.40%.
The range of the Intrinsic Value is (0.10) - 26.61 TWD
Based on its market price of 11.50 TWD and our intrinsic valuation, Gigastorage Corp (2406.TW) is overvalued by 52.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.10) - 26.61 | 5.47 | -52.4% |
| DCF (Growth 10y) | 4.26 - 40.57 | 11.89 | 3.4% |
| DCF (EBITDA 5y) | 5.77 - 16.62 | 11.39 | -0.9% |
| DCF (EBITDA 10y) | 8.01 - 21.76 | 14.68 | 27.7% |
| Fair Value | -5.49 - -5.49 | -5.49 | -147.75% |
| P/E | (20.34) - (19.26) | (19.99) | -273.8% |
| EV/EBITDA | (20.29) - 5.06 | (10.97) | -195.4% |
| EPV | (47.01) - (61.63) | (54.32) | -572.3% |
| DDM - Stable | (7.04) - (16.34) | (11.69) | -201.7% |
| DDM - Multi | 3.16 - 5.88 | 4.13 | -64.1% |
| Market Cap (mil) | 4,035.47 |
| Beta | 0.84 |
| Outstanding shares (mil) | 350.91 |
| Enterprise Value (mil) | 7,943.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.48% |
| Cost of Debt | 5.50% |
| WACC | 8.05% |