The Discounted Cash Flow (DCF) valuation of Airmate Cayman International Co Ltd (1626.TW) is 36.93 TWD. With the latest stock price at 11.95 TWD, the upside of Airmate Cayman International Co Ltd based on DCF is 209.0%.
Based on the latest price of 11.95 TWD and our DCF valuation, Airmate Cayman International Co Ltd (1626.TW) is a buy. buying 1626.TW stocks now will result in a potential gain of 209.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.28 - 76.42 | 36.93 |
| Upside | 94.8% - 539.5% | 209.0% |