The Discounted Cash Flow (DCF) valuation of Ta Yih Industrial Co Ltd (1521.TW) is 73.80 TWD. With the latest stock price at 26.30 TWD, the upside of Ta Yih Industrial Co Ltd based on DCF is 180.6%.
Based on the latest price of 26.30 TWD and our DCF valuation, Ta Yih Industrial Co Ltd (1521.TW) is a buy. buying 1521.TW stocks now will result in a potential gain of 180.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 51.85 - 140.68 | 73.80 |
| Upside | 97.2% - 434.9% | 180.6% |