The Discounted Cash Flow (DCF) valuation of Pan-International Industrial Corp (2328.TW) is 43.51 TWD. With the latest stock price at 39.45 TWD, the upside of Pan-International Industrial Corp based on DCF is 10.3%.
Based on the latest price of 39.45 TWD and our DCF valuation, Pan-International Industrial Corp (2328.TW) is a buy. buying 2328.TW stocks now will result in a potential gain of 10.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.5% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 35.54 - 60.75 | 43.51 |
| Upside | -9.9% - 54.0% | 10.3% |