The Discounted Cash Flow (DCF) valuation of Yulon Motor Co Ltd (2201.TW) is 18.28 TWD. With the latest stock price at 33.85 TWD, the upside of Yulon Motor Co Ltd based on DCF is -46.0%.
Based on the latest price of 33.85 TWD and our DCF valuation, Yulon Motor Co Ltd (2201.TW) is a sell. selling 2201.TW stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 10.7% | 7.7% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (101.65) - 3,727.76 | 18.28 |
| Upside | -400.3% - 10912.6% | -46.0% |