As of 2026-05-10, the Intrinsic Value of C Sun Mfg Ltd (2467.TW) is 308.69 TWD. This 2467.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 537.00 TWD, the upside of C Sun Mfg Ltd is -42.50%.
The range of the Intrinsic Value is 157.30 - 2,706.61 TWD
Based on its market price of 537.00 TWD and our intrinsic valuation, C Sun Mfg Ltd (2467.TW) is overvalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.30 - 2,706.61 | 308.69 | -42.5% |
| DCF (Growth 10y) | 485.88 - 8,471.65 | 959.49 | 78.7% |
| DCF (EBITDA 5y) | 391.24 - 608.96 | 445.91 | -17.0% |
| DCF (EBITDA 10y) | 788.54 - 1,407.78 | 969.00 | 80.4% |
| Fair Value | 95.78 - 95.78 | 95.78 | -82.16% |
| P/E | 96.01 - 254.66 | 171.52 | -68.1% |
| EV/EBITDA | (58.60) - 226.06 | 53.40 | -90.1% |
| EPV | (6.06) - (1.17) | (3.61) | -100.7% |
| DDM - Stable | 58.54 - 977.61 | 518.07 | -3.5% |
| DDM - Multi | 371.01 - 4,562.68 | 671.70 | 25.1% |
| Market Cap (mil) | 84,180.12 |
| Beta | 0.97 |
| Outstanding shares (mil) | 156.76 |
| Enterprise Value (mil) | 86,222.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.41% |
| Cost of Debt | 5.50% |
| WACC | 7.28% |