As of 2025-07-10, the Intrinsic Value of Edison Opto Corp (3591.TW) is 11.54 TWD. This 3591.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.00 TWD, the upside of Edison Opto Corp is -32.10%.
The range of the Intrinsic Value is 10.14 - 14.38 TWD
Based on its market price of 17.00 TWD and our intrinsic valuation, Edison Opto Corp (3591.TW) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.14 - 14.38 | 11.54 | -32.1% |
| DCF (Growth 10y) | 12.58 - 19.03 | 14.72 | -13.4% |
| DCF (EBITDA 5y) | 27.86 - 32.71 | 30.32 | 78.3% |
| DCF (EBITDA 10y) | 26.63 - 33.94 | 30.13 | 77.2% |
| Fair Value | 21.83 - 21.83 | 21.83 | 28.44% |
| P/E | 18.92 - 23.62 | 21.18 | 24.6% |
| EV/EBITDA | 29.14 - 34.77 | 30.85 | 81.5% |
| EPV | 8.57 - 9.60 | 9.08 | -46.6% |
| DDM - Stable | 6.17 - 15.81 | 10.99 | -35.4% |
| DDM - Multi | 9.06 - 18.51 | 12.21 | -28.2% |
| Market Cap (mil) | 2,475.37 |
| Beta | 1.00 |
| Outstanding shares (mil) | 145.61 |
| Enterprise Value (mil) | 1,650.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.44% |
| Cost of Debt | 4.25% |
| WACC | 8.83% |