As of 2026-05-27, the Intrinsic Value of Sesoda Corp (1708.TW) is 57.07 TWD. This 1708.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.05 TWD, the upside of Sesoda Corp is 42.50%.
The range of the Intrinsic Value is 39.40 - 99.69 TWD
Based on its market price of 40.05 TWD and our intrinsic valuation, Sesoda Corp (1708.TW) is undervalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.40 - 99.69 | 57.07 | 42.5% |
| DCF (Growth 10y) | 48.82 - 122.84 | 70.56 | 76.2% |
| DCF (EBITDA 5y) | 43.44 - 74.05 | 58.25 | 45.5% |
| DCF (EBITDA 10y) | 52.45 - 96.21 | 71.93 | 79.6% |
| Fair Value | 82.12 - 82.12 | 82.12 | 105.03% |
| P/E | 47.39 - 109.58 | 69.84 | 74.4% |
| EV/EBITDA | (0.13) - 49.92 | 23.33 | -41.7% |
| EPV | 30.00 - 62.94 | 46.47 | 16.0% |
| DDM - Stable | 21.97 - 67.78 | 44.88 | 12.0% |
| DDM - Multi | 30.39 - 72.84 | 42.86 | 7.0% |
| Market Cap (mil) | 9,972.45 |
| Beta | -0.12 |
| Outstanding shares (mil) | 249.00 |
| Enterprise Value (mil) | 11,507.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.91% |
| Cost of Debt | 5.50% |
| WACC | 7.01% |