The Discounted Cash Flow (DCF) valuation of Sunonwealth Electric Machine Industry Co Ltd (2421.TW) is 129.45 TWD. With the latest stock price at 104.00 TWD, the upside of Sunonwealth Electric Machine Industry Co Ltd based on DCF is 24.5%.
Based on the latest price of 104.00 TWD and our DCF valuation, Sunonwealth Electric Machine Industry Co Ltd (2421.TW) is a buy. buying 2421.TW stocks now will result in a potential gain of 24.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 92.62 - 240.80 | 129.45 |
| Upside | -10.9% - 131.5% | 24.5% |