As of 2025-07-08, the Intrinsic Value of Sakura Development Co Ltd (2539.TW) is 61.98 TWD. This 2539.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.40 TWD, the upside of Sakura Development Co Ltd is -5.20%.
The range of the Intrinsic Value is 40.85 - 120.56 TWD
Based on its market price of 65.40 TWD and our intrinsic valuation, Sakura Development Co Ltd (2539.TW) is overvalued by 5.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.85 - 120.56 | 61.98 | -5.2% |
| DCF (Growth 10y) | 57.74 - 159.00 | 84.69 | 29.5% |
| DCF (EBITDA 5y) | 35.71 - 78.24 | 53.53 | -18.2% |
| DCF (EBITDA 10y) | 48.99 - 100.55 | 70.17 | 7.3% |
| Fair Value | 97.59 - 97.59 | 97.59 | 49.22% |
| P/E | 54.87 - 81.40 | 65.86 | 0.7% |
| EV/EBITDA | 32.42 - 82.62 | 61.53 | -5.9% |
| EPV | 25.99 - 35.59 | 30.79 | -52.9% |
| DDM - Stable | 47.72 - 161.75 | 104.74 | 60.2% |
| DDM - Multi | 59.57 - 156.86 | 86.33 | 32.0% |
| Market Cap (mil) | 65,023.95 |
| Beta | 0.32 |
| Outstanding shares (mil) | 994.25 |
| Enterprise Value (mil) | 70,961.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.06% |
| Cost of Debt | 4.25% |
| WACC | 5.71% |