As of 2025-05-21, the Intrinsic Value of Sigurd Microelectronics Corp (6257.TW) is 78.71 TWD. This 6257.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.80 TWD, the upside of Sigurd Microelectronics Corp is 5.20%.
The range of the Intrinsic Value is 57.86 - 125.24 TWD
Based on its market price of 74.80 TWD and our intrinsic valuation, Sigurd Microelectronics Corp (6257.TW) is undervalued by 5.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.86 - 125.24 | 78.71 | 5.2% |
| DCF (Growth 10y) | 110.38 - 235.86 | 149.39 | 99.7% |
| DCF (EBITDA 5y) | 119.13 - 193.17 | 149.92 | 100.4% |
| DCF (EBITDA 10y) | 145.40 - 239.67 | 184.07 | 146.1% |
| Fair Value | 137.15 - 137.15 | 137.15 | 83.36% |
| P/E | 95.44 - 157.30 | 126.54 | 69.2% |
| EV/EBITDA | 96.53 - 149.72 | 120.29 | 60.8% |
| EPV | 33.46 - 43.11 | 38.28 | -48.8% |
| DDM - Stable | 44.24 - 114.04 | 79.14 | 5.8% |
| DDM - Multi | 99.64 - 193.69 | 131.01 | 75.1% |
| Market Cap (mil) | 36,196.47 |
| Beta | 1.06 |
| Outstanding shares (mil) | 483.91 |
| Enterprise Value (mil) | 36,821.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.79% |
| Cost of Debt | 4.25% |
| WACC | 8.24% |