As of 2026-07-21, the Intrinsic Value of Sun Max Tech Ltd (6591.TW) is 60.48 TWD. This 6591.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.60 TWD, the upside of Sun Max Tech Ltd is 38.70%.
The range of the Intrinsic Value is 38.92 - 112.40 TWD
Based on its market price of 43.60 TWD and our intrinsic valuation, Sun Max Tech Ltd (6591.TW) is undervalued by 38.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.92 - 112.40 | 60.48 | 38.7% |
| DCF (Growth 10y) | 36.87 - 96.85 | 54.63 | 25.3% |
| DCF (EBITDA 5y) | 85.30 - 129.71 | 91.55 | 110.0% |
| DCF (EBITDA 10y) | 79.11 - 122.85 | 87.39 | 100.4% |
| Fair Value | 64.26 - 64.26 | 64.26 | 47.37% |
| P/E | 43.65 - 43.65 | 43.65 | 0.1% |
| EV/EBITDA | 98.11 - 173.19 | 122.45 | 180.8% |
| EPV | (39.78) - (47.48) | (43.63) | -200.1% |
| DDM - Stable | 37.50 - 105.75 | 71.62 | 64.3% |
| DDM - Multi | 34.51 - 76.70 | 47.72 | 9.4% |
| Market Cap (mil) | 1,792.83 |
| Beta | 0.62 |
| Outstanding shares (mil) | 41.12 |
| Enterprise Value (mil) | 1,792.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.82% |
| Cost of Debt | 4.25% |
| WACC | 6.68% |