As of 2025-07-02, the Intrinsic Value of Nak Sealing Technologies Corp (9942.TW) is 151.90 TWD. This 9942.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 TWD, the upside of Nak Sealing Technologies Corp is 32.10%.
The range of the Intrinsic Value is 105.94 - 290.63 TWD
Based on its market price of 115.00 TWD and our intrinsic valuation, Nak Sealing Technologies Corp (9942.TW) is undervalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.94 - 290.63 | 151.90 | 32.1% |
| DCF (Growth 10y) | 117.14 - 301.93 | 163.64 | 42.3% |
| DCF (EBITDA 5y) | 147.47 - 178.24 | 162.29 | 41.1% |
| DCF (EBITDA 10y) | 145.36 - 192.15 | 166.91 | 45.1% |
| Fair Value | 134.99 - 134.99 | 134.99 | 17.38% |
| P/E | 125.04 - 172.19 | 146.46 | 27.4% |
| EV/EBITDA | 126.94 - 171.78 | 153.91 | 33.8% |
| EPV | 89.36 - 129.05 | 109.21 | -5.0% |
| DDM - Stable | 76.35 - 295.68 | 186.01 | 61.8% |
| DDM - Multi | 93.08 - 289.06 | 141.88 | 23.4% |
| Market Cap (mil) | 9,563.40 |
| Beta | 0.26 |
| Outstanding shares (mil) | 83.16 |
| Enterprise Value (mil) | 9,382.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.73% |
| Cost of Debt | 4.25% |
| WACC | 8.68% |