As of 2025-05-21, the Intrinsic Value of Taiwan Surface Mounting Technology Corp (6278.TW) is 158.52 TWD. This 6278.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 TWD, the upside of Taiwan Surface Mounting Technology Corp is 49.50%.
The range of the Intrinsic Value is 112.06 - 303.45 TWD
Based on its market price of 106.00 TWD and our intrinsic valuation, Taiwan Surface Mounting Technology Corp (6278.TW) is undervalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.06 - 303.45 | 158.52 | 49.5% |
| DCF (Growth 10y) | 137.39 - 362.91 | 192.56 | 81.7% |
| DCF (EBITDA 5y) | 134.63 - 173.89 | 146.17 | 37.9% |
| DCF (EBITDA 10y) | 157.20 - 217.07 | 177.35 | 67.3% |
| Fair Value | 133.97 - 133.97 | 133.97 | 26.39% |
| P/E | 116.49 - 153.14 | 135.36 | 27.7% |
| EV/EBITDA | 102.37 - 155.07 | 122.48 | 15.5% |
| EPV | 63.75 - 86.97 | 75.36 | -28.9% |
| DDM - Stable | 89.30 - 320.96 | 205.13 | 93.5% |
| DDM - Multi | 102.89 - 297.04 | 153.99 | 45.3% |
| Market Cap (mil) | 30,994.40 |
| Beta | 1.00 |
| Outstanding shares (mil) | 292.40 |
| Enterprise Value (mil) | 27,888.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.58% |
| Cost of Debt | 4.25% |
| WACC | 7.58% |