As of 2025-05-17, the Intrinsic Value of FuSheng Precision Co Ltd (6670.TW) is 507.01 TWD. This 6670.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 349.00 TWD, the upside of FuSheng Precision Co Ltd is 45.30%.
The range of the Intrinsic Value is 424.21 - 641.20 TWD
Based on its market price of 349.00 TWD and our intrinsic valuation, FuSheng Precision Co Ltd (6670.TW) is undervalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 424.21 - 641.20 | 507.01 | 45.3% |
| DCF (Growth 10y) | 555.83 - 846.03 | 666.89 | 91.1% |
| DCF (EBITDA 5y) | 476.58 - 684.86 | 587.69 | 68.4% |
| DCF (EBITDA 10y) | 587.16 - 854.17 | 722.33 | 107.0% |
| Fair Value | 743.21 - 743.21 | 743.21 | 112.95% |
| P/E | 513.27 - 621.92 | 571.57 | 63.8% |
| EV/EBITDA | 384.12 - 592.82 | 494.41 | 41.7% |
| EPV | 323.39 - 410.40 | 366.89 | 5.1% |
| DDM - Stable | 268.51 - 559.19 | 413.85 | 18.6% |
| DDM - Multi | 389.04 - 646.82 | 487.33 | 39.6% |
| Market Cap (mil) | 47,956.09 |
| Beta | 0.58 |
| Outstanding shares (mil) | 137.41 |
| Enterprise Value (mil) | 42,220.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.27% |
| Cost of Debt | 4.25% |
| WACC | 7.12% |