
SDI Corp
TWSE:2351

Intrinsic Value
The intrinsic value of one
SDI Corp
stock under the Base Case scenario is
105.88
TWD.
Compared to the current market price of 100.5 TWD,
SDI Corp
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
SDI Corp
Fundamental Analysis


Revenue & Expenses Breakdown
SDI Corp
Balance Sheet Decomposition
SDI Corp
Current Assets | 7B |
Cash & Short-Term Investments | 1.2B |
Receivables | 2.1B |
Other Current Assets | 3.8B |
Non-Current Assets | 5.5B |
Long-Term Investments | 22.8m |
PP&E | 5.3B |
Intangibles | 56.6m |
Other Non-Current Assets | 121.3m |
Free Cash Flow Analysis
SDI Corp
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
SDI Corp
Revenue
|
10.8B
TWD
|
Cost of Revenue
|
-9.1B
TWD
|
Gross Profit
|
1.7B
TWD
|
Operating Expenses
|
-892.2m
TWD
|
Operating Income
|
828.7m
TWD
|
Other Expenses
|
-153.6m
TWD
|
Net Income
|
675.1m
TWD
|
Profitability Score
Profitability Due Diligence
SDI Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
SDI Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
SDI Corp's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
SDI Corp's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
SDI Corp
According to Wall Street analysts, the average 1-year price target for
SDI Corp
is 105.32 TWD
with a low forecast of 98.98 TWD and a high forecast of 115.5 TWD.
Dividends
Current shareholder yield for SDI Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SDI Corp
stock under the Base Case scenario is
105.88
TWD.
Compared to the current market price of 100.5 TWD,
SDI Corp
is
Undervalued by 5%.