The Discounted Cash Flow (DCF) valuation of Mao Bao Inc (1732.TW) is 13.85 TWD. With the latest stock price at 26.30 TWD, the upside of Mao Bao Inc based on DCF is -47.3%.
Based on the latest price of 26.30 TWD and our DCF valuation, Mao Bao Inc (1732.TW) is a sell. selling 1732.TW stocks now will result in a potential gain of 47.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.75 - 22.15 | 13.85 |
| Upside | -59.1% - -15.8% | -47.3% |