The Discounted Cash Flow (DCF) valuation of Sun Race Sturmey-Archer Inc (1526.TW) is (6.97) TWD. With the latest stock price at 18.35 TWD, the upside of Sun Race Sturmey-Archer Inc based on DCF is -138.0%.
Based on the latest price of 18.35 TWD and our DCF valuation, Sun Race Sturmey-Archer Inc (1526.TW) is a sell. selling 1526.TW stocks now will result in a potential gain of 138.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.9% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (7.78) - 9.53 | (6.97) |
| Upside | -142.4% - -48.1% | -138.0% |