As of 2025-05-20, the Intrinsic Value of Silergy Corp (6415.TW) is 241.87 TWD. This 6415.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 382.00 TWD, the upside of Silergy Corp is -36.70%.
The range of the Intrinsic Value is 183.18 - 394.13 TWD
Based on its market price of 382.00 TWD and our intrinsic valuation, Silergy Corp (6415.TW) is overvalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.18 - 394.13 | 241.87 | -36.7% |
| DCF (Growth 10y) | 248.27 - 542.90 | 330.74 | -13.4% |
| DCF (EBITDA 5y) | 518.05 - 642.06 | 556.50 | 45.7% |
| DCF (EBITDA 10y) | 607.28 - 821.38 | 682.15 | 78.6% |
| Fair Value | 147.31 - 147.31 | 147.31 | -61.44% |
| P/E | 227.79 - 348.60 | 286.61 | -25.0% |
| EV/EBITDA | 147.62 - 414.51 | 291.63 | -23.7% |
| EPV | 80.83 - 94.42 | 87.63 | -77.1% |
| DDM - Stable | 57.68 - 191.31 | 124.49 | -67.4% |
| DDM - Multi | 136.55 - 345.31 | 194.95 | -49.0% |
| Market Cap (mil) | 148,208.36 |
| Beta | 0.77 |
| Outstanding shares (mil) | 387.98 |
| Enterprise Value (mil) | 134,152.86 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.96% |
| Cost of Debt | 4.25% |
| WACC | 8.89% |