The Discounted Cash Flow (DCF) valuation of TYC Brother Industrial Co Ltd (1522.TW) is 63.28 TWD. With the latest stock price at 46.85 TWD, the upside of TYC Brother Industrial Co Ltd based on DCF is 35.1%.
Based on the latest price of 46.85 TWD and our DCF valuation, TYC Brother Industrial Co Ltd (1522.TW) is a buy. buying 1522.TW stocks now will result in a potential gain of 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.6% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 38.13 - 128.66 | 63.28 |
| Upside | -18.6% - 174.6% | 35.1% |