The Discounted Cash Flow (DCF) valuation of Mao Bao Inc (1732.TW) is 24.92 TWD. With the latest stock price at 31.30 TWD, the upside of Mao Bao Inc based on DCF is -20.4%.
Based on the latest price of 31.30 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 20.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17.94 - 46.19 | 24.92 |
| Upside | -42.7% - 47.6% | -20.4% |