As of 2025-07-22, the Intrinsic Value of Keding Enterprises Co Ltd (6655.TW) is 69.17 TWD. This 6655.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.00 TWD, the upside of Keding Enterprises Co Ltd is -43.30%.
The range of the Intrinsic Value is 29.90 - 185.48 TWD
Based on its market price of 122.00 TWD and our intrinsic valuation, Keding Enterprises Co Ltd (6655.TW) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.90 - 185.48 | 69.17 | -43.3% |
| DCF (Growth 10y) | 46.47 - 215.28 | 89.28 | -26.8% |
| DCF (EBITDA 5y) | 33.47 - 112.24 | 46.84 | -61.6% |
| DCF (EBITDA 10y) | 48.39 - 135.29 | 64.76 | -46.9% |
| Fair Value | 115.67 - 115.67 | 115.67 | -5.19% |
| P/E | 40.90 - 88.90 | 60.05 | -50.8% |
| EV/EBITDA | (12.37) - 84.14 | 24.25 | -80.1% |
| EPV | (71.46) - (74.20) | (72.83) | -159.7% |
| DDM - Stable | 51.49 - 171.82 | 111.66 | -8.5% |
| DDM - Multi | 67.04 - 174.65 | 96.98 | -20.5% |
| Market Cap (mil) | 9,829.54 |
| Beta | 0.09 |
| Outstanding shares (mil) | 80.57 |
| Enterprise Value (mil) | 14,816.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.36% |
| Cost of Debt | 4.25% |
| WACC | 5.37% |