The Discounted Cash Flow (DCF) valuation of Hotai Motor Co Ltd (2207.TW) is 567.54 TWD. With the latest stock price at 611.00 TWD, the upside of Hotai Motor Co Ltd based on DCF is -7.1%.
Based on the latest price of 611.00 TWD and our DCF valuation, Hotai Motor Co Ltd (2207.TW) is a sell. selling 2207.TW stocks now will result in a potential gain of 7.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.1% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 69.42 - 4,178.77 | 567.54 |
| Upside | -88.6% - 583.9% | -7.1% |