As of 2025-05-18, the Intrinsic Value of Laster Tech Co Ltd (3346.TW) is 111.02 TWD. This 3346.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.65 TWD, the upside of Laster Tech Co Ltd is 301.50%.
The range of the Intrinsic Value is 73.42 - 207.71 TWD
Based on its market price of 27.65 TWD and our intrinsic valuation, Laster Tech Co Ltd (3346.TW) is undervalued by 301.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.42 - 207.71 | 111.02 | 301.5% |
| DCF (Growth 10y) | 166.33 - 432.65 | 241.14 | 772.1% |
| DCF (EBITDA 5y) | 120.83 - 157.20 | 143.81 | 420.1% |
| DCF (EBITDA 10y) | 195.53 - 262.62 | 234.46 | 747.9% |
| Fair Value | 55.99 - 55.99 | 55.99 | 102.50% |
| P/E | 45.47 - 84.66 | 61.65 | 123.0% |
| EV/EBITDA | 39.10 - 75.19 | 56.56 | 104.5% |
| EPV | (0.75) - 2.45 | 0.85 | -96.9% |
| DDM - Stable | 14.83 - 37.91 | 26.37 | -4.6% |
| DDM - Multi | 73.75 - 142.62 | 96.87 | 250.4% |
| Market Cap (mil) | 3,350.07 |
| Beta | 0.88 |
| Outstanding shares (mil) | 121.16 |
| Enterprise Value (mil) | 4,991.66 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.94% |
| Cost of Debt | 4.25% |
| WACC | 7.05% |