As of 2025-07-21, the Intrinsic Value of Tsann Kuen Enterprise Co Ltd (2430.TW) is 22.04 TWD. This 2430.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.30 TWD, the upside of Tsann Kuen Enterprise Co Ltd is -9.30%.
The range of the Intrinsic Value is 10.71 - 42.67 TWD
Based on its market price of 24.30 TWD and our intrinsic valuation, Tsann Kuen Enterprise Co Ltd (2430.TW) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.71 - 42.67 | 22.04 | -9.3% |
| DCF (Growth 10y) | 15.52 - 48.37 | 27.21 | 12.0% |
| DCF (EBITDA 5y) | (13.28) - (3.09) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.37) - 4.47 | (1,234.50) | -123450.0% |
| Fair Value | 18.41 - 18.41 | 18.41 | -24.24% |
| P/E | 24.00 - 31.41 | 24.79 | 2.0% |
| EV/EBITDA | (5.46) - 57.07 | 20.74 | -14.7% |
| EPV | 201.81 - 263.06 | 232.43 | 856.5% |
| DDM - Stable | 14.23 - 33.52 | 23.88 | -1.7% |
| DDM - Multi | 16.99 - 32.19 | 22.35 | -8.0% |
| Market Cap (mil) | 2,838.24 |
| Beta | 0.23 |
| Outstanding shares (mil) | 116.80 |
| Enterprise Value (mil) | 6,578.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.56% |
| Cost of Debt | 4.25% |
| WACC | 4.51% |