The Discounted Cash Flow (DCF) valuation of Walsin Lihwa Corp (1605.TW) is 3.10 TWD. With the latest stock price at 30.10 TWD, the upside of Walsin Lihwa Corp based on DCF is -89.7%.
Based on the latest price of 30.10 TWD and our DCF valuation, Walsin Lihwa Corp (1605.TW) is a sell. selling 1605.TW stocks now will result in a potential gain of 89.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.5% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (1.94) - 13.01 | 3.10 |
| Upside | -106.5% - -56.8% | -89.7% |