The Discounted Cash Flow (DCF) valuation of Makalot Industrial Co Ltd (1477.TW) is 347.75 TWD. With the latest stock price at 245.00 TWD, the upside of Makalot Industrial Co Ltd based on DCF is 41.9%.
Based on the latest price of 245.00 TWD and our DCF valuation, Makalot Industrial Co Ltd (1477.TW) is a buy. buying 1477.TW stocks now will result in a potential gain of 41.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.6% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 252.45 - 590.50 | 347.75 |
| Upside | 3.0% - 141.0% | 41.9% |