The Discounted Cash Flow (DCF) valuation of United Integrated Services Co Ltd (2404.TW) is 862.76 TWD. With the latest stock price at 715.00 TWD, the upside of United Integrated Services Co Ltd based on DCF is 20.7%.
Based on the latest price of 715.00 TWD and our DCF valuation, United Integrated Services Co Ltd (2404.TW) is a buy. buying 2404.TW stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 691.61 - 1,171.23 | 862.76 |
| Upside | -3.3% - 63.8% | 20.7% |