The Discounted Cash Flow (DCF) valuation of Hua Yu Lien Development Co Ltd (1436.TW) is 244.32 TWD. With the latest stock price at 113.50 TWD, the upside of Hua Yu Lien Development Co Ltd based on DCF is 115.3%.
Based on the latest price of 113.50 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 115.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 144.37 - 403.25 | 244.32 |
| Upside | 27.2% - 255.3% | 115.3% |