As of 2026-05-20, the Intrinsic Value of Goldsun Building Materials Co Ltd (2504.TW) is 56.02 TWD. This 2504.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.20 TWD, the upside of Goldsun Building Materials Co Ltd is 63.80%.
The range of the Intrinsic Value is 37.56 - 103.25 TWD
Based on its market price of 34.20 TWD and our intrinsic valuation, Goldsun Building Materials Co Ltd (2504.TW) is undervalued by 63.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.56 - 103.25 | 56.02 | 63.8% |
| DCF (Growth 10y) | 42.65 - 113.66 | 62.70 | 83.3% |
| DCF (EBITDA 5y) | 51.02 - 113.16 | 62.76 | 83.5% |
| DCF (EBITDA 10y) | 53.01 - 122.59 | 68.28 | 99.6% |
| Fair Value | 39.71 - 39.71 | 39.71 | 16.11% |
| P/E | 34.96 - 44.33 | 40.19 | 17.5% |
| EV/EBITDA | (5.13) - 44.62 | 16.68 | -51.2% |
| EPV | 4.78 - 17.06 | 10.92 | -68.1% |
| DDM - Stable | 24.99 - 82.67 | 53.83 | 57.4% |
| DDM - Multi | 39.16 - 96.72 | 55.28 | 61.6% |
| Market Cap (mil) | 40,356.00 |
| Beta | 0.14 |
| Outstanding shares (mil) | 1,180.00 |
| Enterprise Value (mil) | 49,859.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.90% |
| Cost of Debt | 5.50% |
| WACC | 6.29% |