The Discounted Cash Flow (DCF) valuation of Hsing Ta Cement Co Ltd (1109.TW) is 28.66 TWD. With the latest stock price at 17.35 TWD, the upside of Hsing Ta Cement Co Ltd based on DCF is 65.2%.
Based on the latest price of 17.35 TWD and our DCF valuation, Hsing Ta Cement Co Ltd (1109.TW) is a buy. buying 1109.TW stocks now will result in a potential gain of 65.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 24.76 - 35.50 | 28.66 |
| Upside | 42.7% - 104.6% | 65.2% |