As of 2026-05-26, the Intrinsic Value of Sheng Yu Steel Co Ltd (2029.TW) is 30.16 TWD. This 2029.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.70 TWD, the upside of Sheng Yu Steel Co Ltd is 45.70%.
The range of the Intrinsic Value is 20.27 - 171.23 TWD
Based on its market price of 20.70 TWD and our intrinsic valuation, Sheng Yu Steel Co Ltd (2029.TW) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.27 - 171.23 | 30.16 | 45.7% |
| DCF (Growth 10y) | 22.14 - 181.88 | 32.66 | 57.8% |
| DCF (EBITDA 5y) | 22.58 - 25.08 | 23.79 | 14.9% |
| DCF (EBITDA 10y) | 22.54 - 25.82 | 24.10 | 16.4% |
| Fair Value | 18.61 - 18.61 | 18.61 | -10.09% |
| P/E | 11.52 - 22.07 | 16.72 | -19.2% |
| EV/EBITDA | (53.61) - 26.37 | (16.26) | -178.5% |
| EPV | 33.45 - 42.42 | 37.94 | 83.3% |
| DDM - Stable | 13.65 - 222.97 | 118.31 | 471.6% |
| DDM - Multi | 21.81 - 230.67 | 37.10 | 79.2% |
| Market Cap (mil) | 6,648.43 |
| Beta | 0.10 |
| Outstanding shares (mil) | 321.18 |
| Enterprise Value (mil) | 3,866.16 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.06% |
| Cost of Debt | 5.50% |
| WACC | 5.04% |