As of 2026-04-06, the Intrinsic Value of Shenmao Technology Inc (3305.TW) is 87.49 TWD. This 3305.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.50 TWD, the upside of Shenmao Technology Inc is -13.80%.
The range of the Intrinsic Value is 40.04 - 301.23 TWD
Based on its market price of 101.50 TWD and our intrinsic valuation, Shenmao Technology Inc (3305.TW) is overvalued by 13.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.04 - 301.23 | 87.49 | -13.8% |
| DCF (Growth 10y) | 45.03 - 293.24 | 90.59 | -10.7% |
| DCF (EBITDA 5y) | 54.76 - 147.25 | 92.60 | -8.8% |
| DCF (EBITDA 10y) | 67.99 - 183.74 | 113.40 | 11.7% |
| Fair Value | 69.81 - 69.81 | 69.81 | -31.22% |
| P/E | 49.83 - 105.61 | 66.49 | -34.5% |
| EV/EBITDA | 16.41 - 78.94 | 41.80 | -58.8% |
| EPV | (16.21) - (3.14) | (9.68) | -109.5% |
| DDM - Stable | 23.55 - 112.65 | 68.10 | -32.9% |
| DDM - Multi | 65.10 - 228.80 | 99.86 | -1.6% |
| Market Cap (mil) | 14,585.55 |
| Beta | 1.64 |
| Outstanding shares (mil) | 143.70 |
| Enterprise Value (mil) | 20,071.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.27% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |