The Discounted Cash Flow (DCF) valuation of Yi Jinn Industrial Co Ltd (1457.TW) is 22.33 TWD. With the latest stock price at 17.75 TWD, the upside of Yi Jinn Industrial Co Ltd based on DCF is 25.8%.
Based on the latest price of 17.75 TWD and our DCF valuation, Yi Jinn Industrial Co Ltd (1457.TW) is a buy. buying 1457.TW stocks now will result in a potential gain of 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 10.9% | 7.8% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (3.34) - 837.83 | 22.33 |
| Upside | -118.8% - 4620.2% | 25.8% |