As of 2025-07-03, the Intrinsic Value of Sunny Friend Environmental Technology Co Ltd (8341.TW) is 47.16 TWD. This 8341.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.90 TWD, the upside of Sunny Friend Environmental Technology Co Ltd is -36.20%.
The range of the Intrinsic Value is 25.12 - 123.22 TWD
Based on its market price of 73.90 TWD and our intrinsic valuation, Sunny Friend Environmental Technology Co Ltd (8341.TW) is overvalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.12 - 123.22 | 47.16 | -36.2% |
| DCF (Growth 10y) | 39.12 - 161.96 | 66.91 | -9.5% |
| DCF (EBITDA 5y) | 61.41 - 90.33 | 75.78 | 2.5% |
| DCF (EBITDA 10y) | 71.58 - 114.20 | 91.66 | 24.0% |
| Fair Value | 22.61 - 22.61 | 22.61 | -69.40% |
| P/E | 70.60 - 79.14 | 73.61 | -0.4% |
| EV/EBITDA | 70.83 - 94.63 | 79.06 | 7.0% |
| EPV | 6.05 - 19.32 | 12.68 | -82.8% |
| DDM - Stable | 40.08 - 163.17 | 101.63 | 37.5% |
| DDM - Multi | 42.47 - 139.73 | 65.78 | -11.0% |
| Market Cap (mil) | 9,607.00 |
| Beta | 0.65 |
| Outstanding shares (mil) | 130.00 |
| Enterprise Value (mil) | 12,068.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.20% |
| Cost of Debt | 4.25% |
| WACC | 6.16% |