The Discounted Cash Flow (DCF) valuation of TSRC Corp (2103.TW) is 86.01 TWD. With the latest stock price at 17.50 TWD, the upside of TSRC Corp based on DCF is 391.5%.
Based on the latest price of 17.50 TWD and our DCF valuation, TSRC Corp (2103.TW) is a buy. buying 2103.TW stocks now will result in a potential gain of 391.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.1% | 4.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 51.74 - 220.56 | 86.01 |
| Upside | 195.6% - 1160.4% | 391.5% |