The Discounted Cash Flow (DCF) valuation of Mayer Steel Pipe Corp (2020.TW) is 28.95 TWD. With the latest stock price at 23.75 TWD, the upside of Mayer Steel Pipe Corp based on DCF is 21.9%.
Based on the latest price of 23.75 TWD and our DCF valuation, Mayer Steel Pipe Corp (2020.TW) is a buy. buying 2020.TW stocks now will result in a potential gain of 21.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.5% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19.35 - 55.76 | 28.95 |
| Upside | -18.5% - 134.8% | 21.9% |