The Discounted Cash Flow (DCF) valuation of Mercuries Data Systems Ltd (2427.TW) is 20.76 TWD. With the latest stock price at 29.05 TWD, the upside of Mercuries Data Systems Ltd based on DCF is -28.6%.
Based on the latest price of 29.05 TWD and our DCF valuation, Mercuries Data Systems Ltd (2427.TW) is a sell. selling 2427.TW stocks now will result in a potential gain of 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.2% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.30 - 77.13 | 20.76 |
| Upside | -71.4% - 165.5% | -28.6% |