The Discounted Cash Flow (DCF) valuation of Hsing Ta Cement Co Ltd (1109.TW) is 28.59 TWD. With the latest stock price at 16.90 TWD, the upside of Hsing Ta Cement Co Ltd based on DCF is 69.2%.
Based on the latest price of 16.90 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 69.2%.
Range | Selected | |
WACC / Discount Rate | 5.5% - 8.0% | 6.7% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 24.63 - 35.61 | 28.59 |
Upside | 45.7% - 110.7% | 69.2% |