The Discounted Cash Flow (DCF) valuation of China Glaze Co Ltd (1809.TW) is 10.82 TWD. With the latest stock price at 16.95 TWD, the upside of China Glaze Co Ltd based on DCF is -36.1%.
Based on the latest price of 16.95 TWD and our DCF valuation, China Glaze Co Ltd (1809.TW) is a sell. selling 1809.TW stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.7% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.41 - 19.19 | 10.82 |
| Upside | -56.3% - 13.2% | -36.1% |