As of 2026-05-27, the Intrinsic Value of Ruentex Engineering & Construction Co Ltd (2597.TW) is 231.97 TWD. This 2597.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.50 TWD, the upside of Ruentex Engineering & Construction Co Ltd is 47.30%.
The range of the Intrinsic Value is 177.49 - 334.32 TWD
Based on its market price of 157.50 TWD and our intrinsic valuation, Ruentex Engineering & Construction Co Ltd (2597.TW) is undervalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.49 - 334.32 | 231.97 | 47.3% |
| DCF (Growth 10y) | 221.69 - 409.96 | 287.28 | 82.4% |
| DCF (EBITDA 5y) | 129.07 - 251.51 | 170.87 | 8.5% |
| DCF (EBITDA 10y) | 172.42 - 316.18 | 221.79 | 40.8% |
| Fair Value | 268.74 - 268.74 | 268.74 | 70.63% |
| P/E | 115.45 - 160.28 | 141.00 | -10.5% |
| EV/EBITDA | (82.81) - 153.92 | 18.84 | -88.0% |
| EPV | 122.31 - 183.81 | 153.06 | -2.8% |
| DDM - Stable | 117.75 - 277.19 | 197.47 | 25.4% |
| DDM - Multi | 173.54 - 327.67 | 227.92 | 44.7% |
| Market Cap (mil) | 48,938.40 |
| Beta | 0.19 |
| Outstanding shares (mil) | 310.72 |
| Enterprise Value (mil) | 53,459.66 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.44% |
| Cost of Debt | 5.50% |
| WACC | 5.33% |