As of 2025-07-22, the Intrinsic Value of Sinbon Electronics Co Ltd (3023.TW) is 158.60 TWD. This 3023.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 229.00 TWD, the upside of Sinbon Electronics Co Ltd is -30.70%.
The range of the Intrinsic Value is 127.14 - 217.59 TWD
Based on its market price of 229.00 TWD and our intrinsic valuation, Sinbon Electronics Co Ltd (3023.TW) is overvalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 127.14 - 217.59 | 158.60 | -30.7% |
| DCF (Growth 10y) | 174.86 - 294.18 | 216.67 | -5.4% |
| DCF (EBITDA 5y) | 168.88 - 237.85 | 199.55 | -12.9% |
| DCF (EBITDA 10y) | 195.85 - 278.43 | 231.91 | 1.3% |
| Fair Value | 231.09 - 231.09 | 231.09 | 0.91% |
| P/E | 227.65 - 307.76 | 259.36 | 13.3% |
| EV/EBITDA | 129.34 - 215.40 | 160.56 | -29.9% |
| EPV | 125.84 - 156.33 | 141.08 | -38.4% |
| DDM - Stable | 114.10 - 271.29 | 192.70 | -15.9% |
| DDM - Multi | 158.73 - 295.96 | 206.90 | -9.7% |
| Market Cap (mil) | 54,976.03 |
| Beta | 1.03 |
| Outstanding shares (mil) | 240.07 |
| Enterprise Value (mil) | 51,979.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.97% |
| Cost of Debt | 4.25% |
| WACC | 8.61% |