The Discounted Cash Flow (DCF) valuation of Hua Yu Lien Development Co Ltd (1436.TW) is 272.12 TWD. With the latest stock price at 124.00 TWD, the upside of Hua Yu Lien Development Co Ltd based on DCF is 119.5%.
Based on the latest price of 124.00 TWD and our DCF valuation, Hua Yu Lien Development Co Ltd (1436.TW) is a buy. buying 1436.TW stocks now will result in a potential gain of 119.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.7% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 168.88 - 433.43 | 272.12 |
| Upside | 36.2% - 249.5% | 119.5% |