As of 2025-07-10, the Intrinsic Value of Leadtrend Technology Corp (3588.TW) is 51.62 TWD. This 3588.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.00 TWD, the upside of Leadtrend Technology Corp is 14.70%.
The range of the Intrinsic Value is 40.51 - 75.19 TWD
Based on its market price of 45.00 TWD and our intrinsic valuation, Leadtrend Technology Corp (3588.TW) is undervalued by 14.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.51 - 75.19 | 51.62 | 14.7% |
| DCF (Growth 10y) | 76.16 - 150.97 | 100.21 | 122.7% |
| DCF (EBITDA 5y) | 92.25 - 105.67 | 99.04 | 120.1% |
| DCF (EBITDA 10y) | 134.28 - 169.71 | 151.26 | 236.1% |
| Fair Value | 48.63 - 48.63 | 48.63 | 8.06% |
| P/E | 42.13 - 50.80 | 46.37 | 3.0% |
| EV/EBITDA | 50.35 - 65.19 | 55.23 | 22.7% |
| EPV | 18.28 - 21.61 | 19.94 | -55.7% |
| DDM - Stable | 15.43 - 41.84 | 28.64 | -36.4% |
| DDM - Multi | 49.10 - 105.58 | 67.26 | 49.5% |
| Market Cap (mil) | 2,719.35 |
| Beta | 1.19 |
| Outstanding shares (mil) | 60.43 |
| Enterprise Value (mil) | 2,243.14 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.50% |
| Cost of Debt | 4.25% |
| WACC | 9.36% |