C Sun Mfg Ltd
TWSE:2467
Intrinsic Value
The intrinsic value of one C Sun Mfg Ltd stock under the Base Case scenario is 116.27 TWD. Compared to the current market price of 149 TWD, C Sun Mfg Ltd is Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
C Sun Mfg Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
C Sun Mfg Ltd
Balance Sheet Decomposition
C Sun Mfg Ltd
Current Assets | 6.3B |
Cash & Short-Term Investments | 3.2B |
Receivables | 1.9B |
Other Current Assets | 1.1B |
Non-Current Assets | 4.5B |
Long-Term Investments | 3.2B |
PP&E | 1.1B |
Intangibles | 48.1m |
Other Non-Current Assets | 180.4m |
Free Cash Flow Analysis
C Sun Mfg Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
C Sun Mfg Ltd
Revenue
|
4.8B
TWD
|
Cost of Revenue
|
-2.8B
TWD
|
Gross Profit
|
2B
TWD
|
Operating Expenses
|
-1.3B
TWD
|
Operating Income
|
636m
TWD
|
Other Expenses
|
83.2m
TWD
|
Net Income
|
719.2m
TWD
|
Profitability Score
Profitability Due Diligence
C Sun Mfg Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
C Sun Mfg Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
C Sun Mfg Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
C Sun Mfg Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
C Sun Mfg Ltd
According to Wall Street analysts, the average 1-year price target for C Sun Mfg Ltd is 255 TWD with a low forecast of 252.5 TWD and a high forecast of 262.5 TWD.
Dividends
Current shareholder yield for C Sun Mfg Ltd 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 C Sun Mfg Ltd stock under the Base Case scenario is 116.27 TWD.
Compared to the current market price of 149 TWD, C Sun Mfg Ltd is Overvalued by 22%.