The Discounted Cash Flow (DCF) valuation of Compeq Manufacturing Co Ltd (2313.TW) is 170.11 TWD. With the latest stock price at 255.00 TWD, the upside of Compeq Manufacturing Co Ltd based on DCF is -33.3%.
Based on the latest price of 255.00 TWD and our DCF valuation, Compeq Manufacturing Co Ltd (2313.TW) is a sell. selling 2313.TW stocks now will result in a potential gain of 33.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.1% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 118.59 - 310.54 | 170.11 |
| Upside | -53.5% - 21.8% | -33.3% |