The Discounted Cash Flow (DCF) valuation of Chun Yu Works & Co Ltd (2012.TW) is 14.95 TWD. With the latest stock price at 18.70 TWD, the upside of Chun Yu Works & Co Ltd based on DCF is -20.0%.
Based on the latest price of 18.70 TWD and our DCF valuation, Chun Yu Works & Co Ltd (2012.TW) is a sell. selling 2012.TW stocks now will result in a potential gain of 20.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.0% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.55 - 156.03 | 14.95 |
| Upside | -81.0% - 734.4% | -20.0% |