As of 2026-04-04, the Intrinsic Value of Arcadyan Technology Corp (3596.TW) is 205.63 TWD. This 3596.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.00 TWD, the upside of Arcadyan Technology Corp is 24.60%.
The range of the Intrinsic Value is 158.21 - 317.93 TWD
Based on its market price of 165.00 TWD and our intrinsic valuation, Arcadyan Technology Corp (3596.TW) is undervalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 158.21 - 317.93 | 205.63 | 24.6% |
| DCF (Growth 10y) | 191.58 - 372.41 | 245.74 | 48.9% |
| DCF (EBITDA 5y) | 223.14 - 462.35 | 340.50 | 106.4% |
| DCF (EBITDA 10y) | 246.15 - 503.74 | 367.07 | 122.5% |
| Fair Value | 129.97 - 129.97 | 129.97 | -21.23% |
| P/E | 199.17 - 377.08 | 308.90 | 87.2% |
| EV/EBITDA | 189.38 - 441.11 | 334.67 | 102.8% |
| EPV | 117.03 - 145.33 | 131.18 | -20.5% |
| DDM - Stable | 126.31 - 384.86 | 255.59 | 54.9% |
| DDM - Multi | 185.25 - 412.44 | 252.84 | 53.2% |
| Market Cap (mil) | 36,357.75 |
| Beta | 0.39 |
| Outstanding shares (mil) | 220.35 |
| Enterprise Value (mil) | 31,868.13 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.97% |
| Cost of Debt | 4.25% |
| WACC | 7.94% |