The Discounted Cash Flow (DCF) valuation of Cub Elecparts Inc (2231.TW) is 81.79 TWD. With the latest stock price at 70.80 TWD, the upside of Cub Elecparts Inc based on DCF is 15.5%.
Based on the latest price of 70.80 TWD and our DCF valuation, Cub Elecparts Inc (2231.TW) is a buy. buying 2231.TW stocks now will result in a potential gain of 15.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.6% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 40.40 - 289.32 | 81.79 |
| Upside | -42.9% - 308.6% | 15.5% |