As of 2026-05-26, the Intrinsic Value of Dyaco International Inc (1598.TW) is 27.61 TWD. This 1598.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.15 TWD, the upside of Dyaco International Inc is 37.00%.
The range of the Intrinsic Value is 4.52 - 658.68 TWD
Based on its market price of 20.15 TWD and our intrinsic valuation, Dyaco International Inc (1598.TW) is undervalued by 37.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.52 - 658.68 | 27.61 | 37.0% |
| DCF (Growth 10y) | 5.13 - 631.76 | 27.42 | 36.1% |
| DCF (EBITDA 5y) | 17.85 - 63.95 | 43.30 | 114.9% |
| DCF (EBITDA 10y) | 17.33 - 75.29 | 45.27 | 124.6% |
| Fair Value | 9.78 - 9.78 | 9.78 | -51.45% |
| P/E | 4.86 - 9.59 | 6.91 | -65.7% |
| EV/EBITDA | 6.71 - 41.28 | 21.97 | 9.0% |
| EPV | (27.56) - (35.29) | (31.43) | -256.0% |
| DDM - Stable | 5.70 - 34.51 | 20.11 | -0.2% |
| DDM - Multi | 32.55 - 144.23 | 52.14 | 158.8% |
| Market Cap (mil) | 3,609.67 |
| Beta | 0.18 |
| Outstanding shares (mil) | 179.14 |
| Enterprise Value (mil) | 7,532.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.01% |
| Cost of Debt | 8.91% |
| WACC | 6.64% |