As of 2026-04-02, the Intrinsic Value of Taisun Int'l (Holding) Corp (8480.TW) is 104.67 TWD. This 8480.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.60 TWD, the upside of Taisun Int'l (Holding) Corp is 23.70%.
The range of the Intrinsic Value is 60.43 - 239.94 TWD
Based on its market price of 84.60 TWD and our intrinsic valuation, Taisun Int'l (Holding) Corp (8480.TW) is undervalued by 23.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.43 - 239.94 | 104.67 | 23.7% |
| DCF (Growth 10y) | 63.73 - 225.71 | 103.87 | 22.8% |
| DCF (EBITDA 5y) | 27.77 - 44.91 | 37.16 | -56.1% |
| DCF (EBITDA 10y) | 38.15 - 57.71 | 48.34 | -42.9% |
| Fair Value | 20.94 - 20.94 | 20.94 | -75.25% |
| P/E | 43.55 - 77.62 | 61.62 | -27.2% |
| EV/EBITDA | 0.88 - 24.03 | 13.83 | -83.7% |
| EPV | 76.84 - 110.52 | 93.68 | 10.7% |
| DDM - Stable | 50.47 - 183.61 | 117.04 | 38.3% |
| DDM - Multi | 126.91 - 301.08 | 172.59 | 104.0% |
| Market Cap (mil) | 3,322.24 |
| Beta | 0.31 |
| Outstanding shares (mil) | 39.27 |
| Enterprise Value (mil) | 4,722.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.93% |
| Cost of Debt | 4.25% |
| WACC | 5.34% |